[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2023 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2023

Admission Sponsor

Sponsor

Financial Year

31-Aug-2023

Quarter

28-Feb-2023 [#2]

Profit Trend

QoQ- -44.23%

YoY- -47.39%

Quarter Report

2nd Quarter 28.02.2023.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Annualized Quarter Result
Revenue	252,740	205,674	208,176	218,200	251,824	260,293	262,189	-2.41%
YoY %	22.88%	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	-	-
Horiz. %	96.40%	78.44%	79.40%	83.22%	96.05%	99.28%	100.00%	-
PBT	109,468	70,002	67,272	73,364	125,168	139,881	143,261	-16.40%
YoY %	56.38%	4.06%	-8.30%	-41.39%	-10.52%	-2.36%	-	-
Horiz. %	76.41%	48.86%	46.96%	51.21%	87.37%	97.64%	100.00%	-
Tax	-24,168	-16,632	-14,396	-16,932	-23,988	-32,365	-31,358	-15.92%
YoY %	-45.31%	-15.53%	14.98%	29.41%	25.88%	-3.21%	-	-
Horiz. %	77.07%	53.04%	45.91%	54.00%	76.50%	103.21%	100.00%	-
NP	85,300	53,370	52,876	56,432	101,180	107,516	111,902	-16.53%
YoY %	59.83%	0.93%	-6.30%	-44.23%	-5.89%	-3.92%	-	-
Horiz. %	76.23%	47.69%	47.25%	50.43%	90.42%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,300	53,370	52,876	56,432	101,180	107,516	111,902	-16.53%
YoY %	59.83%	0.93%	-6.30%	-44.23%	-5.89%	-3.92%	-	-
Horiz. %	76.23%	47.69%	47.25%	50.43%	90.42%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	23.76%	21.40%	23.08%	19.16%	23.14%	21.89%	-
YoY %	-7.07%	11.03%	-7.28%	20.46%	-17.20%	5.71%	-	-
Horiz. %	100.87%	108.54%	97.76%	105.44%	87.53%	105.71%	100.00%	-
Total Cost	167,440	152,304	155,300	161,768	150,644	152,777	150,286	7.46%
YoY %	9.94%	-1.93%	-4.00%	7.38%	-1.40%	1.66%	-	-
Horiz. %	111.41%	101.34%	103.34%	107.64%	100.24%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	881,652	858,812	854,244	832,316	835,057	809,476	816,785	5.22%
YoY %	2.66%	0.53%	2.63%	-0.33%	3.16%	-0.89%	-	-
Horiz. %	107.94%	105.15%	104.59%	101.90%	102.24%	99.11%	100.00%	-

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Dividend
Div	43,854	18,272	24,363	18,272	36,545	38,372	51,163	-9.75%
YoY %	140.01%	-25.00%	33.34%	-50.00%	-4.76%	-25.00%	-	-
Horiz. %	85.71%	35.71%	47.62%	35.71%	71.43%	75.00%	100.00%	-
Div Payout %	51.41%	34.24%	46.08%	32.38%	36.12%	35.69%	45.72%	-
YoY %	50.15%	-25.69%	42.31%	-10.35%	1.20%	-21.94%	-	-
Horiz. %	112.45%	74.89%	100.79%	70.82%	79.00%	78.06%	100.00%	-

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Equity
Net Worth	881,652	858,812	854,244	832,316	835,057	809,476	816,785	5.22%
YoY %	2.66%	0.53%	2.63%	-0.33%	3.16%	-0.89%	-	-
Horiz. %	107.94%	105.15%	104.59%	101.90%	102.24%	99.11%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,363	91,363	0.00%
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%	-

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Ratio Analysis
NP Margin	33.75%	25.95%	25.40%	25.86%	40.18%	41.31%	42.68%	-
YoY %	30.06%	2.17%	-1.78%	-35.64%	-2.74%	-3.21%	-	-
Horiz. %	79.08%	60.80%	59.51%	60.59%	94.14%	96.79%	100.00%	-
ROE	9.68%	6.21%	6.19%	6.78%	12.12%	13.28%	13.70%	-
YoY %	55.88%	0.32%	-8.70%	-44.06%	-8.73%	-3.07%	-	-
Horiz. %	70.66%	45.33%	45.18%	49.49%	88.47%	96.93%	100.00%	-

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Per Share
RPS	276.63	225.12	227.86	238.83	275.63	284.90	286.98	-2.41%
YoY %	22.88%	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	-	-
Horiz. %	96.39%	78.44%	79.40%	83.22%	96.05%	99.28%	100.00%	-
EPS	93.36	58.42	57.88	61.76	110.76	117.68	122.48	-16.54%
YoY %	59.81%	0.93%	-6.28%	-44.24%	-5.88%	-3.92%	-	-
Horiz. %	76.22%	47.70%	47.26%	50.42%	90.43%	96.08%	100.00%	-
DPS	48.00	20.00	26.67	20.00	40.00	42.00	56.00	-9.75%
YoY %	140.00%	-25.01%	33.35%	-50.00%	-4.76%	-25.00%	-	-
Horiz. %	85.71%	35.71%	47.62%	35.71%	71.43%	75.00%	100.00%	-
NAPS	9.65	9.40	9.35	9.11	9.14	8.86	8.94	5.22%
YoY %	2.66%	0.53%	2.63%	-0.33%	3.16%	-0.89%	-	-
Horiz. %	107.94%	105.15%	104.59%	101.90%	102.24%	99.11%	100.00%	-

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	276.63	225.12	227.86	238.83	275.63	284.90	286.98	-2.41%
YoY %	22.88%	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	-	-
Horiz. %	96.39%	78.44%	79.40%	83.22%	96.05%	99.28%	100.00%	-
EPS	93.36	58.42	57.88	61.76	110.76	117.68	122.48	-16.54%
YoY %	59.81%	0.93%	-6.28%	-44.24%	-5.88%	-3.92%	-	-
Horiz. %	76.22%	47.70%	47.26%	50.42%	90.43%	96.08%	100.00%	-
DPS	48.00	20.00	26.67	20.00	40.00	42.00	56.00	-9.75%
YoY %	140.00%	-25.01%	33.35%	-50.00%	-4.76%	-25.00%	-	-
Horiz. %	85.71%	35.71%	47.62%	35.71%	71.43%	75.00%	100.00%	-
NAPS	9.65	9.40	9.35	9.11	9.14	8.86	8.94	5.22%
YoY %	2.66%	0.53%	2.63%	-0.33%	3.16%	-0.89%	-	-
Horiz. %	107.94%	105.15%	104.59%	101.90%	102.24%	99.11%	100.00%	-

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	31/05/22	-
Price	7.64	7.67	7.98	8.49	8.53	8.44	9.18	-
P/RPS	2.76	3.41	3.50	3.55	3.09	2.96	3.20	-9.38%
YoY %	-19.06%	-2.57%	-1.41%	14.89%	4.39%	-7.50%	-	-
Horiz. %	86.25%	106.56%	109.38%	110.94%	96.56%	92.50%	100.00%	-
P/EPS	8.18	13.13	13.79	13.75	7.70	7.17	7.50	5.95%
YoY %	-37.70%	-4.79%	0.29%	78.57%	7.39%	-4.40%	-	-
Horiz. %	109.07%	175.07%	183.87%	183.33%	102.67%	95.60%	100.00%	-
EY	12.22	7.62	7.25	7.28	12.98	13.94	13.34	-5.67%
YoY %	60.37%	5.10%	-0.41%	-43.91%	-6.89%	4.50%	-	-
Horiz. %	91.60%	57.12%	54.35%	54.57%	97.30%	104.50%	100.00%	-
DY	6.28	2.61	3.34	2.36	4.69	4.98	6.10	1.95%
YoY %	140.61%	-21.86%	41.53%	-49.68%	-5.82%	-18.36%	-	-
Horiz. %	102.95%	42.79%	54.75%	38.69%	76.89%	81.64%	100.00%	-
P/NAPS	0.79	0.82	0.85	0.93	0.93	0.95	1.03	-16.19%
YoY %	-3.66%	-3.53%	-8.60%	0.00%	-2.11%	-7.77%	-	-
Horiz. %	76.70%	79.61%	82.52%	90.29%	90.29%	92.23%	100.00%	-

	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	CAGR
Price Multiplier on Announcement Date
Date	29/01/24	30/10/23	28/07/23	27/04/23	30/01/23	28/10/22	28/07/22	-
Price	7.45	7.67	7.90	8.36	8.22	8.59	9.15	-
P/RPS	2.69	3.41	3.47	3.50	2.98	3.02	3.19	-10.73%
YoY %	-21.11%	-1.73%	-0.86%	17.45%	-1.32%	-5.33%	-	-
Horiz. %	84.33%	106.90%	108.78%	109.72%	93.42%	94.67%	100.00%	-
P/EPS	7.98	13.13	13.65	13.53	7.42	7.30	7.47	4.49%
YoY %	-39.22%	-3.81%	0.89%	82.35%	1.64%	-2.28%	-	-
Horiz. %	106.83%	175.77%	182.73%	181.12%	99.33%	97.72%	100.00%	-
EY	12.53	7.62	7.33	7.39	13.47	13.70	13.39	-4.32%
YoY %	64.44%	3.96%	-0.81%	-45.14%	-1.68%	2.32%	-	-
Horiz. %	93.58%	56.91%	54.74%	55.19%	100.60%	102.32%	100.00%	-
DY	6.44	2.61	3.38	2.39	4.87	4.89	6.12	3.45%
YoY %	146.74%	-22.78%	41.42%	-50.92%	-0.41%	-20.10%	-	-
Horiz. %	105.23%	42.65%	55.23%	39.05%	79.58%	79.90%	100.00%	-
P/NAPS	0.77	0.82	0.84	0.92	0.90	0.97	1.02	-17.07%
YoY %	-6.10%	-2.38%	-8.70%	2.22%	-7.22%	-4.90%	-	-
Horiz. %	75.49%	80.39%	82.35%	90.20%	88.24%	95.10%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 10:20:00

EMA 5

10 Mins

BUY

2024-04-18 09:10:00

EMA 5

5 Mins

BUY

2024-04-18 09:05:00

ADX

5 Mins

BUY

2024-04-18 09:05:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

407

MPI

MALAYSIAN PACIFIC INDUSTRIES

384

HLIND

HONG LEONG INDUSTRIES BHD

379

YTLPOWR

YTL POWER INTERNATIONAL BHD

344

PBBANK

PUBLIC BANK BHD

258

RHBBANK

RHB BANK BERHAD

234

GENTING

GENTING BHD

234

PIE

P.I.E. INDUSTRIAL BHD

227

MAYBANK

MALAYAN BANKING BHD

224

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More