Highlights

[CHINTEK] YoY 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 -     -17.60%    YoY -     -29.04%
Quarter Report


View:


Show?  YoY % Horiz. %

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 29,147 42,512 42,462 27,813 27,721 34,922 29,614 -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 12,853 18,181 19,300 7,780 12,529 17,387 15,608 -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 -3,210 -4,592 -3,568 -1,794 -1,918 -4,083 -4,026 -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 9,643 13,589 15,732 5,986 10,611 13,304 11,582 -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 9,643 13,589 15,732 5,986 10,611 13,304 11,582 -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 19,504 28,923 26,730 21,827 17,110 21,618 18,032 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 9,136 9,136 8,222 7,309 7,309 27,408 11,877 -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 1.46 % 1.92 % 2.32 % 0.92 % 1.68 % 2.11 % 1.85 % -3.87%
  YoY % -23.96% -17.24% 152.17% -45.24% -20.38% 14.05% -
  Horiz. % 78.92% 103.78% 125.41% 49.73% 90.81% 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 31.90 46.53 46.48 30.44 30.34 38.22 32.41 -0.26%
  YoY % -31.44% 0.11% 52.69% 0.33% -20.62% 17.93% -
  Horiz. % 98.43% 143.57% 143.41% 93.92% 93.61% 117.93% 100.00%
EPS 10.55 14.87 17.22 6.55 11.61 14.56 12.68 -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 10.00 10.00 9.00 8.00 8.00 30.00 13.00 -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 - 91,316
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 31.90 46.53 46.48 30.44 30.34 38.22 32.41 -0.26%
  YoY % -31.44% 0.11% 52.69% 0.33% -20.62% 17.93% -
  Horiz. % 98.43% 143.57% 143.41% 93.92% 93.61% 117.93% 100.00%
EPS 10.55 14.87 17.22 6.55 11.61 14.56 12.68 -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 10.00 10.00 9.00 8.00 8.00 30.00 13.00 -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 20.94 16.33 16.35 26.61 31.61 24.98 27.74 -4.58%
  YoY % 28.23% -0.12% -38.56% -15.82% 26.54% -9.95% -
  Horiz. % 75.49% 58.87% 58.94% 95.93% 113.95% 90.05% 100.00%
P/EPS 63.29 51.10 44.14 123.63 82.57 65.58 70.92 -1.88%
  YoY % 23.86% 15.77% -64.30% 49.73% 25.91% -7.53% -
  Horiz. % 89.24% 72.05% 62.24% 174.32% 116.43% 92.47% 100.00%
EY 1.58 1.96 2.27 0.81 1.21 1.52 1.41 1.91%
  YoY % -19.39% -13.66% 180.25% -33.06% -20.39% 7.80% -
  Horiz. % 112.06% 139.01% 160.99% 57.45% 85.82% 107.80% 100.00%
DY 1.50 1.32 1.18 0.99 0.83 3.14 1.45 0.57%
  YoY % 13.64% 11.86% 19.19% 19.28% -73.57% 116.55% -
  Horiz. % 103.45% 91.03% 81.38% 68.28% 57.24% 216.55% 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 20.91 16.76 16.78 25.29 30.59 24.85 27.40 -4.40%
  YoY % 24.76% -0.12% -33.65% -17.33% 23.10% -9.31% -
  Horiz. % 76.31% 61.17% 61.24% 92.30% 111.64% 90.69% 100.00%
P/EPS 63.20 52.44 45.30 117.52 79.90 65.24 70.05 -1.70%
  YoY % 20.52% 15.76% -61.45% 47.08% 22.47% -6.87% -
  Horiz. % 90.22% 74.86% 64.67% 167.77% 114.06% 93.13% 100.00%
EY 1.58 1.91 2.21 0.85 1.25 1.53 1.43 1.68%
  YoY % -17.28% -13.57% 160.00% -32.00% -18.30% 6.99% -
  Horiz. % 110.49% 133.57% 154.55% 59.44% 87.41% 106.99% 100.00%
DY 1.50 1.28 1.15 1.04 0.86 3.16 1.46 0.45%
  YoY % 17.19% 11.30% 10.58% 20.93% -72.78% 116.44% -
  Horiz. % 102.74% 87.67% 78.77% 71.23% 58.90% 216.44% 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.
 


 

222  216  577  1318 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.35+0.005 
 VSOLAR 0.09+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC-PA 0.0350.00 
 MNC 0.11-0.005 
 ECOWLD 0.67+0.025 
 HSI-H8B 0.355-0.005 
 KNM 0.4150.00 
 OPCOM 0.745+0.045 
Partners & Brokers