Highlights

[CHINTEK] YoY TTM 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 -     -5.47%    YoY -     77.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 136,559 148,696 126,789 104,099 111,673 107,816 116,371 2.70%
  YoY % -8.16% 17.28% 21.80% -6.78% 3.58% -7.35% -
  Horiz. % 117.35% 127.78% 108.95% 89.45% 95.96% 92.65% 100.00%
PBT 78,381 51,472 33,868 31,617 42,290 36,209 64,067 3.42%
  YoY % 52.28% 51.98% 7.12% -25.24% 16.79% -43.48% -
  Horiz. % 122.34% 80.34% 52.86% 49.35% 66.01% 56.52% 100.00%
Tax -10,177 -13,076 -6,370 -5,771 -8,959 -9,576 -15,107 -6.37%
  YoY % 22.17% -105.27% -10.38% 35.58% 6.44% 36.61% -
  Horiz. % 67.37% 86.56% 42.17% 38.20% 59.30% 63.39% 100.00%
NP 68,204 38,396 27,498 25,846 33,331 26,633 48,960 5.68%
  YoY % 77.63% 39.63% 6.39% -22.46% 25.15% -45.60% -
  Horiz. % 139.31% 78.42% 56.16% 52.79% 68.08% 54.40% 100.00%
NP to SH 68,204 38,396 27,498 25,846 33,331 26,633 48,960 5.68%
  YoY % 77.63% 39.63% 6.39% -22.46% 25.15% -45.60% -
  Horiz. % 139.31% 78.42% 56.16% 52.79% 68.08% 54.40% 100.00%
Tax Rate 12.98 % 25.40 % 18.81 % 18.25 % 21.18 % 26.45 % 23.58 % -9.47%
  YoY % -48.90% 35.03% 3.07% -13.83% -19.92% 12.17% -
  Horiz. % 55.05% 107.72% 79.77% 77.40% 89.82% 112.17% 100.00%
Total Cost 68,355 110,300 99,291 78,253 78,342 81,183 67,411 0.23%
  YoY % -38.03% 11.09% 26.88% -0.11% -3.50% 20.43% -
  Horiz. % 101.40% 163.62% 147.29% 116.08% 116.22% 120.43% 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 27,408 18,272 15,531 14,618 18,272 39,286 33,804 -3.43%
  YoY % 50.00% 17.65% 6.25% -20.00% -53.49% 16.22% -
  Horiz. % 81.08% 54.05% 45.95% 43.24% 54.05% 116.22% 100.00%
Div Payout % 40.19 % 47.59 % 56.48 % 56.56 % 54.82 % 147.51 % 69.04 % -8.62%
  YoY % -15.55% -15.74% -0.14% 3.17% -62.84% 113.66% -
  Horiz. % 58.21% 68.93% 81.81% 81.92% 79.40% 213.66% 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 49.94 % 25.82 % 21.69 % 24.83 % 29.85 % 24.70 % 42.07 % 2.90%
  YoY % 93.42% 19.04% -12.65% -16.82% 20.85% -41.29% -
  Horiz. % 118.71% 61.37% 51.56% 59.02% 70.95% 58.71% 100.00%
ROE 10.33 % 5.44 % 4.06 % 3.96 % 5.26 % 4.22 % 7.82 % 4.75%
  YoY % 89.89% 33.99% 2.53% -24.71% 24.64% -46.04% -
  Horiz. % 132.10% 69.57% 51.92% 50.64% 67.26% 53.96% 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 149.47 162.75 138.78 113.94 122.23 118.01 127.37 2.70%
  YoY % -8.16% 17.27% 21.80% -6.78% 3.58% -7.35% -
  Horiz. % 117.35% 127.78% 108.96% 89.46% 95.96% 92.65% 100.00%
EPS 74.65 42.03 30.10 28.29 36.48 29.15 53.59 5.68%
  YoY % 77.61% 39.63% 6.40% -22.45% 25.15% -45.61% -
  Horiz. % 139.30% 78.43% 56.17% 52.79% 68.07% 54.39% 100.00%
DPS 30.00 20.00 17.00 16.00 20.00 43.00 37.00 -3.43%
  YoY % 50.00% 17.65% 6.25% -20.00% -53.49% 16.22% -
  Horiz. % 81.08% 54.05% 45.95% 43.24% 54.05% 116.22% 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 149.47 162.75 138.78 113.94 122.23 118.01 127.37 2.70%
  YoY % -8.16% 17.27% 21.80% -6.78% 3.58% -7.35% -
  Horiz. % 117.35% 127.78% 108.96% 89.46% 95.96% 92.65% 100.00%
EPS 74.65 42.03 30.10 28.29 36.48 29.15 53.59 5.68%
  YoY % 77.61% 39.63% 6.40% -22.45% 25.15% -45.61% -
  Horiz. % 139.30% 78.43% 56.17% 52.79% 68.07% 54.39% 100.00%
DPS 30.00 20.00 17.00 16.00 20.00 43.00 37.00 -3.43%
  YoY % 50.00% 17.65% 6.25% -20.00% -53.49% 16.22% -
  Horiz. % 81.08% 54.05% 45.95% 43.24% 54.05% 116.22% 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 4.47 4.67 5.48 7.11 7.85 8.09 7.06 -7.33%
  YoY % -4.28% -14.78% -22.93% -9.43% -2.97% 14.59% -
  Horiz. % 63.31% 66.15% 77.62% 100.71% 111.19% 114.59% 100.00%
P/EPS 8.95 18.08 25.25 28.63 26.29 32.76 16.78 -9.94%
  YoY % -50.50% -28.40% -11.81% 8.90% -19.75% 95.23% -
  Horiz. % 53.34% 107.75% 150.48% 170.62% 156.67% 195.23% 100.00%
EY 11.18 5.53 3.96 3.49 3.80 3.05 5.96 11.05%
  YoY % 102.17% 39.65% 13.47% -8.16% 24.59% -48.83% -
  Horiz. % 187.58% 92.79% 66.44% 58.56% 63.76% 51.17% 100.00%
DY 4.49 2.63 2.24 1.98 2.09 4.50 4.12 1.44%
  YoY % 70.72% 17.41% 13.13% -5.26% -53.56% 9.22% -
  Horiz. % 108.98% 63.83% 54.37% 48.06% 50.73% 109.22% 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 4.46 4.79 5.62 6.76 7.59 8.05 6.97 -7.17%
  YoY % -6.89% -14.77% -16.86% -10.94% -5.71% 15.49% -
  Horiz. % 63.99% 68.72% 80.63% 96.99% 108.90% 115.49% 100.00%
P/EPS 8.93 18.56 25.92 27.22 25.44 32.59 16.57 -9.79%
  YoY % -51.89% -28.40% -4.78% 7.00% -21.94% 96.68% -
  Horiz. % 53.89% 112.01% 156.43% 164.27% 153.53% 196.68% 100.00%
EY 11.19 5.39 3.86 3.67 3.93 3.07 6.03 10.85%
  YoY % 107.61% 39.64% 5.18% -6.62% 28.01% -49.09% -
  Horiz. % 185.57% 89.39% 64.01% 60.86% 65.17% 50.91% 100.00%
DY 4.50 2.56 2.18 2.08 2.16 4.53 4.17 1.28%
  YoY % 75.78% 17.43% 4.81% -3.70% -52.32% 8.63% -
  Horiz. % 107.91% 61.39% 52.28% 49.88% 51.80% 108.63% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers