Highlights

[CHINTEK] YoY Annualized Quarter Result on 2018-11-30 [#1]

Stock [CHINTEK]: CHIN TECK PLANTATIONS BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     -46.54%    YoY -     -29.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 116,588 170,048 169,848 111,252 110,884 139,688 118,456 -0.26%
  YoY % -31.44% 0.12% 52.67% 0.33% -20.62% 17.92% -
  Horiz. % 98.42% 143.55% 143.38% 93.92% 93.61% 117.92% 100.00%
PBT 51,412 72,724 77,200 31,120 50,116 69,548 62,432 -3.18%
  YoY % -29.31% -5.80% 148.07% -37.90% -27.94% 11.40% -
  Horiz. % 82.35% 116.49% 123.65% 49.85% 80.27% 111.40% 100.00%
Tax -12,840 -18,368 -14,272 -7,176 -7,672 -16,332 -16,104 -3.70%
  YoY % 30.10% -28.70% -98.89% 6.47% 53.02% -1.42% -
  Horiz. % 79.73% 114.06% 88.62% 44.56% 47.64% 101.42% 100.00%
NP 38,572 54,356 62,928 23,944 42,444 53,216 46,328 -3.01%
  YoY % -29.04% -13.62% 162.81% -43.59% -20.24% 14.87% -
  Horiz. % 83.26% 117.33% 135.83% 51.68% 91.62% 114.87% 100.00%
NP to SH 38,572 54,356 62,928 23,944 42,444 53,216 46,328 -3.01%
  YoY % -29.04% -13.62% 162.81% -43.59% -20.24% 14.87% -
  Horiz. % 83.26% 117.33% 135.83% 51.68% 91.62% 114.87% 100.00%
Tax Rate 24.97 % 25.26 % 18.49 % 23.06 % 15.31 % 23.48 % 25.79 % -0.54%
  YoY % -1.15% 36.61% -19.82% 50.62% -34.80% -8.96% -
  Horiz. % 96.82% 97.94% 71.69% 89.41% 59.36% 91.04% 100.00%
Total Cost 78,016 115,692 106,920 87,308 68,440 86,472 72,128 1.32%
  YoY % -32.57% 8.20% 22.46% 27.57% -20.85% 19.89% -
  Horiz. % 108.16% 160.40% 148.24% 121.05% 94.89% 119.89% 100.00%
Net Worth 660,554 706,235 677,913 652,331 633,145 630,404 625,836 0.90%
  YoY % -6.47% 4.18% 3.92% 3.03% 0.43% 0.73% -
  Horiz. % 105.55% 112.85% 108.32% 104.23% 101.17% 100.73% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 36,545 36,545 32,890 29,236 29,236 109,635 47,508 -4.28%
  YoY % 0.00% 11.11% 12.50% 0.00% -73.33% 130.77% -
  Horiz. % 76.92% 76.92% 69.23% 61.54% 61.54% 230.77% 100.00%
Div Payout % 94.75 % 67.23 % 52.27 % 122.10 % 68.88 % 206.02 % 102.55 % -1.31%
  YoY % 40.93% 28.62% -57.19% 77.26% -66.57% 100.90% -
  Horiz. % 92.39% 65.56% 50.97% 119.06% 67.17% 200.90% 100.00%
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 660,554 706,235 677,913 652,331 633,145 630,404 625,836 0.90%
  YoY % -6.47% 4.18% 3.92% 3.03% 0.43% 0.73% -
  Horiz. % 105.55% 112.85% 108.32% 104.23% 101.17% 100.73% 100.00%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 33.08 % 31.97 % 37.05 % 21.52 % 38.28 % 38.10 % 39.11 % -2.75%
  YoY % 3.47% -13.71% 72.17% -43.78% 0.47% -2.58% -
  Horiz. % 84.58% 81.74% 94.73% 55.02% 97.88% 97.42% 100.00%
ROE 5.84 % 7.70 % 9.28 % 3.67 % 6.70 % 8.44 % 7.40 % -3.87%
  YoY % -24.16% -17.03% 152.86% -45.22% -20.62% 14.05% -
  Horiz. % 78.92% 104.05% 125.41% 49.59% 90.54% 114.05% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 127.61 186.12 185.90 121.77 121.37 152.89 129.65 -0.26%
  YoY % -31.44% 0.12% 52.66% 0.33% -20.62% 17.93% -
  Horiz. % 98.43% 143.56% 143.39% 93.92% 93.61% 117.93% 100.00%
EPS 42.20 59.48 68.88 26.20 46.44 58.24 50.72 -3.02%
  YoY % -29.05% -13.65% 162.90% -43.58% -20.26% 14.83% -
  Horiz. % 83.20% 117.27% 135.80% 51.66% 91.56% 114.83% 100.00%
DPS 40.00 40.00 36.00 32.00 32.00 120.00 52.00 -4.28%
  YoY % 0.00% 11.11% 12.50% 0.00% -73.33% 130.77% -
  Horiz. % 76.92% 76.92% 69.23% 61.54% 61.54% 230.77% 100.00%
NAPS 7.2300 7.7300 7.4200 7.1400 6.9300 6.9000 6.8500 0.90%
  YoY % -6.47% 4.18% 3.92% 3.03% 0.43% 0.73% -
  Horiz. % 105.55% 112.85% 108.32% 104.23% 101.17% 100.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,402
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 127.61 186.12 185.90 121.77 121.37 152.89 129.65 -0.26%
  YoY % -31.44% 0.12% 52.66% 0.33% -20.62% 17.93% -
  Horiz. % 98.43% 143.56% 143.39% 93.92% 93.61% 117.93% 100.00%
EPS 42.20 59.48 68.88 26.20 46.44 58.24 50.72 -3.02%
  YoY % -29.05% -13.65% 162.90% -43.58% -20.26% 14.83% -
  Horiz. % 83.20% 117.27% 135.80% 51.66% 91.56% 114.83% 100.00%
DPS 40.00 40.00 36.00 32.00 32.00 120.00 52.00 -4.28%
  YoY % 0.00% 11.11% 12.50% 0.00% -73.33% 130.77% -
  Horiz. % 76.92% 76.92% 69.23% 61.54% 61.54% 230.77% 100.00%
NAPS 7.2300 7.7300 7.4200 7.1400 6.9300 6.9000 6.8500 0.90%
  YoY % -6.47% 4.18% 3.92% 3.03% 0.43% 0.73% -
  Horiz. % 105.55% 112.85% 108.32% 104.23% 101.17% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 6.6800 7.6000 7.6000 8.1000 9.5900 9.5500 8.9900 -
P/RPS 5.23 4.08 4.09 6.65 7.90 6.25 6.93 -4.58%
  YoY % 28.19% -0.24% -38.50% -15.82% 26.40% -9.81% -
  Horiz. % 75.47% 58.87% 59.02% 95.96% 114.00% 90.19% 100.00%
P/EPS 15.82 12.77 11.03 30.91 20.64 16.40 17.73 -1.88%
  YoY % 23.88% 15.78% -64.32% 49.76% 25.85% -7.50% -
  Horiz. % 89.23% 72.02% 62.21% 174.34% 116.41% 92.50% 100.00%
EY 6.32 7.83 9.06 3.24 4.84 6.10 5.64 1.91%
  YoY % -19.28% -13.58% 179.63% -33.06% -20.66% 8.16% -
  Horiz. % 112.06% 138.83% 160.64% 57.45% 85.82% 108.16% 100.00%
DY 5.99 5.26 4.74 3.95 3.34 12.57 5.78 0.60%
  YoY % 13.88% 10.97% 20.00% 18.26% -73.43% 117.47% -
  Horiz. % 103.63% 91.00% 82.01% 68.34% 57.79% 217.47% 100.00%
P/NAPS 0.92 0.98 1.02 1.13 1.38 1.38 1.31 -5.72%
  YoY % -6.12% -3.92% -9.73% -18.12% 0.00% 5.34% -
  Horiz. % 70.23% 74.81% 77.86% 86.26% 105.34% 105.34% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/01/19 29/01/18 23/01/17 27/01/16 28/01/15 23/01/14 30/01/13 -
Price 6.6700 7.8000 7.8000 7.7000 9.2800 9.5000 8.8800 -
P/RPS 5.23 4.19 4.20 6.32 7.65 6.21 6.85 -4.40%
  YoY % 24.82% -0.24% -33.54% -17.39% 23.19% -9.34% -
  Horiz. % 76.35% 61.17% 61.31% 92.26% 111.68% 90.66% 100.00%
P/EPS 15.80 13.11 11.32 29.38 19.98 16.31 17.51 -1.70%
  YoY % 20.52% 15.81% -61.47% 47.05% 22.50% -6.85% -
  Horiz. % 90.23% 74.87% 64.65% 167.79% 114.11% 93.15% 100.00%
EY 6.33 7.63 8.83 3.40 5.01 6.13 5.71 1.73%
  YoY % -17.04% -13.59% 159.71% -32.14% -18.27% 7.36% -
  Horiz. % 110.86% 133.63% 154.64% 59.54% 87.74% 107.36% 100.00%
DY 6.00 5.13 4.62 4.16 3.45 12.63 5.86 0.39%
  YoY % 16.96% 11.04% 11.06% 20.58% -72.68% 115.53% -
  Horiz. % 102.39% 87.54% 78.84% 70.99% 58.87% 215.53% 100.00%
P/NAPS 0.92 1.01 1.05 1.08 1.34 1.38 1.30 -5.60%
  YoY % -8.91% -3.81% -2.78% -19.40% -2.90% 6.15% -
  Horiz. % 70.77% 77.69% 80.77% 83.08% 103.08% 106.15% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

421  247  541  991 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.3150.00 
 IRIS 0.165+0.01 
 SEACERA 0.325-0.01 
 COMPUGT 0.03+0.005 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers