[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2021 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 61.49%
YoY- 74.26%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 260,293 262,189 226,642 232,812 182,718 174,622 163,672 36.13%
PBT 139,881 143,261 138,474 138,608 87,726 84,841 73,080 53.97%
Tax -32,365 -31,358 -31,210 -28,676 -19,651 -16,126 -15,060 66.30%
NP 107,516 111,902 107,264 109,932 68,075 68,714 58,020 50.69%
-
NP to SH 107,516 111,902 107,264 109,932 68,075 68,714 58,020 50.69%
-
Tax Rate 23.14% 21.89% 22.54% 20.69% 22.40% 19.01% 20.61% -
Total Cost 152,777 150,286 119,378 122,880 114,643 105,908 105,652 27.78%
-
Net Worth 809,476 816,785 781,153 758,312 730,904 735,472 708,063 9.30%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 38,372 51,163 23,754 47,508 27,408 36,545 20,099 53.71%
Div Payout % 35.69% 45.72% 22.15% 43.22% 40.26% 53.18% 34.64% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 809,476 816,785 781,153 758,312 730,904 735,472 708,063 9.30%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 41.31% 42.68% 47.33% 47.22% 37.26% 39.35% 35.45% -
ROE 13.28% 13.70% 13.73% 14.50% 9.31% 9.34% 8.19% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 284.90 286.98 248.07 254.82 199.99 191.13 179.14 36.13%
EPS 117.68 122.48 117.40 120.32 74.51 75.21 63.50 50.70%
DPS 42.00 56.00 26.00 52.00 30.00 40.00 22.00 53.71%
NAPS 8.86 8.94 8.55 8.30 8.00 8.05 7.75 9.30%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 284.92 286.99 248.08 254.84 200.00 191.14 179.16 36.13%
EPS 117.69 122.49 117.41 120.33 74.52 75.22 63.51 50.69%
DPS 42.00 56.00 26.00 52.00 30.00 40.00 22.00 53.71%
NAPS 8.8606 8.9406 8.5506 8.3005 8.0005 8.0505 7.7505 9.30%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 8.44 9.18 8.46 7.11 7.08 6.71 6.80 -
P/RPS 2.96 3.20 3.41 2.79 3.54 3.51 3.80 -15.30%
P/EPS 7.17 7.50 7.21 5.91 9.50 8.92 10.71 -23.41%
EY 13.94 13.34 13.88 16.92 10.52 11.21 9.34 30.50%
DY 4.98 6.10 3.07 7.31 4.24 5.96 3.24 33.08%
P/NAPS 0.95 1.03 0.99 0.86 0.89 0.83 0.88 5.22%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 28/07/22 28/04/22 27/01/22 28/10/21 30/07/21 28/04/21 -
Price 8.59 9.15 8.75 6.90 7.68 6.60 6.89 -
P/RPS 3.02 3.19 3.53 2.71 3.84 3.45 3.85 -14.90%
P/EPS 7.30 7.47 7.45 5.73 10.31 8.78 10.85 -23.16%
EY 13.70 13.39 13.42 17.44 9.70 11.40 9.22 30.12%
DY 4.89 6.12 2.97 7.54 3.91 6.06 3.19 32.84%
P/NAPS 0.97 1.02 1.02 0.83 0.96 0.82 0.89 5.88%

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