[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2017 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 34.09%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 149,924 165,794 169,406 170,048 148,646 152,782 160,060 -4.25%
PBT 83,709 95,213 89,610 72,724 52,590 51,892 60,522 24.06%
Tax -11,559 -14,617 -17,110 -18,368 -12,052 -11,502 -12,840 -6.74%
NP 72,150 80,596 72,500 54,356 40,538 40,389 47,682 31.70%
-
NP to SH 72,150 80,596 72,500 54,356 40,538 40,389 47,682 31.70%
-
Tax Rate 13.81% 15.35% 19.09% 25.26% 22.92% 22.17% 21.22% -
Total Cost 77,774 85,198 96,906 115,692 108,108 112,393 112,378 -21.70%
-
Net Worth 695,272 715,372 709,890 706,235 696,186 690,704 685,222 0.97%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 27,408 36,545 18,272 36,545 17,358 23,145 16,445 40.44%
Div Payout % 37.99% 45.34% 25.20% 67.23% 42.82% 57.31% 34.49% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 695,272 715,372 709,890 706,235 696,186 690,704 685,222 0.97%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 48.12% 48.61% 42.80% 31.97% 27.27% 26.44% 29.79% -
ROE 10.38% 11.27% 10.21% 7.70% 5.82% 5.85% 6.96% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 164.10 181.47 185.42 186.12 162.70 167.23 175.19 -4.25%
EPS 78.97 88.21 79.36 59.48 44.37 44.21 52.18 31.71%
DPS 30.00 40.00 20.00 40.00 19.00 25.33 18.00 40.44%
NAPS 7.61 7.83 7.77 7.73 7.62 7.56 7.50 0.97%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 164.11 181.48 185.43 186.14 162.71 167.24 175.20 -4.25%
EPS 78.98 88.22 79.36 59.50 44.37 44.21 52.19 31.71%
DPS 30.00 40.00 20.00 40.00 19.00 25.33 18.00 40.44%
NAPS 7.6105 7.8305 7.7705 7.7305 7.6205 7.5605 7.5005 0.97%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 7.58 6.85 7.78 7.60 7.85 8.10 8.02 -
P/RPS 4.62 3.77 4.20 4.08 4.82 4.84 4.58 0.57%
P/EPS 9.60 7.77 9.80 12.77 17.69 18.32 15.37 -26.86%
EY 10.42 12.88 10.20 7.83 5.65 5.46 6.51 36.71%
DY 3.96 5.84 2.57 5.26 2.42 3.13 2.24 46.05%
P/NAPS 1.00 0.87 1.00 0.98 1.03 1.07 1.07 -4.39%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/10/18 30/07/18 30/04/18 29/01/18 30/10/17 26/07/17 28/04/17 -
Price 7.00 7.25 7.02 7.80 7.80 7.78 8.05 -
P/RPS 4.27 4.00 3.79 4.19 4.79 4.65 4.59 -4.69%
P/EPS 8.86 8.22 8.85 13.11 17.58 17.60 15.42 -30.81%
EY 11.28 12.17 11.30 7.63 5.69 5.68 6.48 44.56%
DY 4.29 5.52 2.85 5.13 2.44 3.26 2.24 54.03%
P/NAPS 0.92 0.93 0.90 1.01 1.02 1.03 1.07 -9.55%

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