[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2019 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
28-Feb-2019 [#2]
Profit Trend
QoQ- -7.66%
YoY- -50.87%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 132,948 122,120 122,753 117,170 116,588 149,924 165,794 -13.67%
PBT 39,752 42,221 45,457 47,382 51,412 83,709 95,213 -44.10%
Tax -8,508 -10,118 -11,352 -11,766 -12,840 -11,559 -14,617 -30.26%
NP 31,244 32,103 34,105 35,616 38,572 72,150 80,596 -46.80%
-
NP to SH 31,244 32,103 34,105 35,616 38,572 72,150 80,596 -46.80%
-
Tax Rate 21.40% 23.96% 24.97% 24.83% 24.97% 13.81% 15.35% -
Total Cost 101,704 90,017 88,648 81,554 78,016 77,774 85,198 12.51%
-
Net Worth 682,481 672,431 669,690 666,036 660,554 695,272 715,372 -3.08%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 29,236 18,272 24,363 18,272 36,545 27,408 36,545 -13.81%
Div Payout % 93.57% 56.92% 71.44% 51.30% 94.75% 37.99% 45.34% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 682,481 672,431 669,690 666,036 660,554 695,272 715,372 -3.08%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 23.50% 26.29% 27.78% 30.40% 33.08% 48.12% 48.61% -
ROE 4.58% 4.77% 5.09% 5.35% 5.84% 10.38% 11.27% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 145.52 133.66 134.36 128.25 127.61 164.10 181.47 -13.67%
EPS 34.20 35.14 37.33 38.98 42.20 78.97 88.21 -46.79%
DPS 32.00 20.00 26.67 20.00 40.00 30.00 40.00 -13.81%
NAPS 7.47 7.36 7.33 7.29 7.23 7.61 7.83 -3.08%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 145.52 133.66 134.36 128.25 127.61 164.10 181.47 -13.67%
EPS 34.20 35.14 37.33 38.98 42.20 78.97 88.21 -46.79%
DPS 32.00 20.00 26.67 20.00 40.00 30.00 40.00 -13.81%
NAPS 7.47 7.36 7.33 7.29 7.23 7.61 7.83 -3.08%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 6.50 6.30 6.58 7.00 6.68 7.58 6.85 -
P/RPS 4.47 4.71 4.90 5.46 5.23 4.62 3.77 12.01%
P/EPS 19.01 17.93 17.63 17.96 15.82 9.60 7.77 81.46%
EY 5.26 5.58 5.67 5.57 6.32 10.42 12.88 -44.92%
DY 4.92 3.17 4.05 2.86 5.99 3.96 5.84 -10.79%
P/NAPS 0.87 0.86 0.90 0.96 0.92 1.00 0.87 0.00%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 20/01/20 31/10/19 31/07/19 29/04/19 29/01/19 30/10/18 30/07/18 -
Price 6.93 6.31 6.50 6.70 6.67 7.00 7.25 -
P/RPS 4.76 4.72 4.84 5.22 5.23 4.27 4.00 12.28%
P/EPS 20.26 17.96 17.41 17.19 15.80 8.86 8.22 82.36%
EY 4.93 5.57 5.74 5.82 6.33 11.28 12.17 -45.22%
DY 4.62 3.17 4.10 2.99 6.00 4.29 5.52 -11.17%
P/NAPS 0.93 0.86 0.89 0.92 0.92 0.92 0.93 0.00%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment