[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2016 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- 254.48%
YoY- 162.81%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 148,646 152,782 160,060 169,848 112,140 106,218 103,824 26.94%
PBT 52,590 51,892 60,522 77,200 22,348 19,745 15,558 124.73%
Tax -12,052 -11,502 -12,840 -14,272 -4,596 -4,078 -3,576 124.29%
NP 40,538 40,389 47,682 62,928 17,752 15,666 11,982 124.86%
-
NP to SH 40,538 40,389 47,682 62,928 17,752 15,666 11,982 124.86%
-
Tax Rate 22.92% 22.17% 21.22% 18.49% 20.57% 20.65% 22.98% -
Total Cost 108,108 112,393 112,378 106,920 94,388 90,552 91,842 11.45%
-
Net Worth 696,186 690,704 685,222 677,913 646,850 646,850 637,713 6.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 17,358 23,145 16,445 32,890 14,618 19,490 14,618 12.09%
Div Payout % 42.82% 57.31% 34.49% 52.27% 82.35% 124.41% 122.00% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 696,186 690,704 685,222 677,913 646,850 646,850 637,713 6.00%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 27.27% 26.44% 29.79% 37.05% 15.83% 14.75% 11.54% -
ROE 5.82% 5.85% 6.96% 9.28% 2.74% 2.42% 1.88% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 162.70 167.23 175.19 185.90 122.74 116.26 113.64 26.94%
EPS 44.37 44.21 52.18 68.88 19.43 17.15 13.12 124.80%
DPS 19.00 25.33 18.00 36.00 16.00 21.33 16.00 12.10%
NAPS 7.62 7.56 7.50 7.42 7.08 7.08 6.98 6.00%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 162.70 167.23 175.19 185.90 122.74 116.26 113.64 26.94%
EPS 44.37 44.21 52.18 68.88 19.43 17.15 13.12 124.80%
DPS 19.00 25.33 18.00 36.00 16.00 21.33 16.00 12.10%
NAPS 7.62 7.56 7.50 7.42 7.08 7.08 6.98 6.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 7.85 8.10 8.02 7.60 7.72 7.51 7.77 -
P/RPS 4.82 4.84 4.58 4.09 6.29 6.46 6.84 -20.76%
P/EPS 17.69 18.32 15.37 11.03 39.73 43.80 59.25 -55.23%
EY 5.65 5.46 6.51 9.06 2.52 2.28 1.69 123.09%
DY 2.42 3.13 2.24 4.74 2.07 2.84 2.06 11.30%
P/NAPS 1.03 1.07 1.07 1.02 1.09 1.06 1.11 -4.85%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/10/17 26/07/17 28/04/17 23/01/17 27/10/16 28/07/16 29/04/16 -
Price 7.80 7.78 8.05 7.80 7.85 7.41 8.00 -
P/RPS 4.79 4.65 4.59 4.20 6.40 6.37 7.04 -22.58%
P/EPS 17.58 17.60 15.42 11.32 40.40 43.21 61.00 -56.27%
EY 5.69 5.68 6.48 8.83 2.48 2.31 1.64 128.66%
DY 2.44 3.26 2.24 4.62 2.04 2.88 2.00 14.13%
P/NAPS 1.02 1.03 1.07 1.05 1.11 1.05 1.15 -7.66%

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