[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2018 [#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- -46.54%
YoY- -29.04%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 122,120 122,753 117,170 116,588 149,924 165,794 169,406 -19.55%
PBT 42,221 45,457 47,382 51,412 83,709 95,213 89,610 -39.36%
Tax -10,118 -11,352 -11,766 -12,840 -11,559 -14,617 -17,110 -29.48%
NP 32,103 34,105 35,616 38,572 72,150 80,596 72,500 -41.81%
-
NP to SH 32,103 34,105 35,616 38,572 72,150 80,596 72,500 -41.81%
-
Tax Rate 23.96% 24.97% 24.83% 24.97% 13.81% 15.35% 19.09% -
Total Cost 90,017 88,648 81,554 78,016 77,774 85,198 96,906 -4.78%
-
Net Worth 672,431 669,690 666,036 660,554 695,272 715,372 709,890 -3.53%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 18,272 24,363 18,272 36,545 27,408 36,545 18,272 0.00%
Div Payout % 56.92% 71.44% 51.30% 94.75% 37.99% 45.34% 25.20% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 672,431 669,690 666,036 660,554 695,272 715,372 709,890 -3.53%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 26.29% 27.78% 30.40% 33.08% 48.12% 48.61% 42.80% -
ROE 4.77% 5.09% 5.35% 5.84% 10.38% 11.27% 10.21% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 133.66 134.36 128.25 127.61 164.10 181.47 185.42 -19.55%
EPS 35.14 37.33 38.98 42.20 78.97 88.21 79.36 -41.81%
DPS 20.00 26.67 20.00 40.00 30.00 40.00 20.00 0.00%
NAPS 7.36 7.33 7.29 7.23 7.61 7.83 7.77 -3.53%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 133.67 134.37 128.26 127.62 164.11 181.48 185.43 -19.55%
EPS 35.14 37.33 38.99 42.22 78.98 88.22 79.36 -41.81%
DPS 20.00 26.67 20.00 40.00 30.00 40.00 20.00 0.00%
NAPS 7.3605 7.3305 7.2905 7.2305 7.6105 7.8305 7.7705 -3.53%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 6.30 6.58 7.00 6.68 7.58 6.85 7.78 -
P/RPS 4.71 4.90 5.46 5.23 4.62 3.77 4.20 7.91%
P/EPS 17.93 17.63 17.96 15.82 9.60 7.77 9.80 49.42%
EY 5.58 5.67 5.57 6.32 10.42 12.88 10.20 -33.03%
DY 3.17 4.05 2.86 5.99 3.96 5.84 2.57 14.97%
P/NAPS 0.86 0.90 0.96 0.92 1.00 0.87 1.00 -9.54%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 31/10/19 31/07/19 29/04/19 29/01/19 30/10/18 30/07/18 30/04/18 -
Price 6.31 6.50 6.70 6.67 7.00 7.25 7.02 -
P/RPS 4.72 4.84 5.22 5.23 4.27 4.00 3.79 15.70%
P/EPS 17.96 17.41 17.19 15.80 8.86 8.22 8.85 60.08%
EY 5.57 5.74 5.82 6.33 11.28 12.17 11.30 -37.51%
DY 3.17 4.10 2.99 6.00 4.29 5.52 2.85 7.33%
P/NAPS 0.86 0.89 0.92 0.92 0.92 0.93 0.90 -2.97%

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