[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2022 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2023

Admission Sponsor

Sponsor

Financial Year

31-Aug-2023

Quarter

30-Nov-2022 [#1]

Profit Trend

QoQ- -5.89%

YoY- -7.96%

Quarter Report

1st Quarter 30.11.2022.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Annualized Quarter Result
Revenue	205,674	208,176	218,200	251,824	260,293	262,189	226,642	-6.25%
YoY %	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	15.68%	-	-
Horiz. %	90.75%	91.85%	96.28%	111.11%	114.85%	115.68%	100.00%	-
PBT	70,002	67,272	73,364	125,168	139,881	143,261	138,474	-36.46%
YoY %	4.06%	-8.30%	-41.39%	-10.52%	-2.36%	3.46%	-	-
Horiz. %	50.55%	48.58%	52.98%	90.39%	101.02%	103.46%	100.00%	-
Tax	-16,632	-14,396	-16,932	-23,988	-32,365	-31,358	-31,210	-34.19%
YoY %	-15.53%	14.98%	29.41%	25.88%	-3.21%	-0.47%	-	-
Horiz. %	53.29%	46.13%	54.25%	76.86%	103.70%	100.47%	100.00%	-
NP	53,370	52,876	56,432	101,180	107,516	111,902	107,264	-37.12%
YoY %	0.93%	-6.30%	-44.23%	-5.89%	-3.92%	4.32%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.33%	100.23%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,370	52,876	56,432	101,180	107,516	111,902	107,264	-37.12%
YoY %	0.93%	-6.30%	-44.23%	-5.89%	-3.92%	4.32%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.33%	100.23%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.76%	21.40%	23.08%	19.16%	23.14%	21.89%	22.54%	-
YoY %	11.03%	-7.28%	20.46%	-17.20%	5.71%	-2.88%	-	-
Horiz. %	105.41%	94.94%	102.40%	85.00%	102.66%	97.12%	100.00%	-
Total Cost	152,304	155,300	161,768	150,644	152,777	150,286	119,378	17.57%
YoY %	-1.93%	-4.00%	7.38%	-1.40%	1.66%	25.89%	-	-
Horiz. %	127.58%	130.09%	135.51%	126.19%	127.98%	125.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	858,812	854,244	832,316	835,057	809,476	816,785	781,153	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Dividend
Div	18,272	24,363	18,272	36,545	38,372	51,163	23,754	-16.00%
YoY %	-25.00%	33.34%	-50.00%	-4.76%	-25.00%	115.39%	-	-
Horiz. %	76.92%	102.56%	76.92%	153.85%	161.54%	215.39%	100.00%	-
Div Payout %	34.24%	46.08%	32.38%	36.12%	35.69%	45.72%	22.15%	-
YoY %	-25.69%	42.31%	-10.35%	1.20%	-21.94%	106.41%	-	-
Horiz. %	154.58%	208.04%	146.19%	163.07%	161.13%	206.41%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Equity
Net Worth	858,812	854,244	832,316	835,057	809,476	816,785	781,153	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	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%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Ratio Analysis
NP Margin	25.95%	25.40%	25.86%	40.18%	41.31%	42.68%	47.33%	-
YoY %	2.17%	-1.78%	-35.64%	-2.74%	-3.21%	-9.82%	-	-
Horiz. %	54.83%	53.67%	54.64%	84.89%	87.28%	90.18%	100.00%	-
ROE	6.21%	6.19%	6.78%	12.12%	13.28%	13.70%	13.73%	-
YoY %	0.32%	-8.70%	-44.06%	-8.73%	-3.07%	-0.22%	-	-
Horiz. %	45.23%	45.08%	49.38%	88.27%	96.72%	99.78%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Per Share
RPS	225.12	227.86	238.83	275.63	284.90	286.98	248.07	-6.25%
YoY %	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	15.69%	-	-
Horiz. %	90.75%	91.85%	96.28%	111.11%	114.85%	115.69%	100.00%	-
EPS	58.42	57.88	61.76	110.76	117.68	122.48	117.40	-37.12%
YoY %	0.93%	-6.28%	-44.24%	-5.88%	-3.92%	4.33%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.34%	100.24%	104.33%	100.00%	-
DPS	20.00	26.67	20.00	40.00	42.00	56.00	26.00	-16.00%
YoY %	-25.01%	33.35%	-50.00%	-4.76%	-25.00%	115.38%	-	-
Horiz. %	76.92%	102.58%	76.92%	153.85%	161.54%	215.38%	100.00%	-
NAPS	9.40	9.35	9.11	9.14	8.86	8.94	8.55	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	225.12	227.86	238.83	275.63	284.90	286.98	248.07	-6.25%
YoY %	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	15.69%	-	-
Horiz. %	90.75%	91.85%	96.28%	111.11%	114.85%	115.69%	100.00%	-
EPS	58.42	57.88	61.76	110.76	117.68	122.48	117.40	-37.12%
YoY %	0.93%	-6.28%	-44.24%	-5.88%	-3.92%	4.33%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.34%	100.24%	104.33%	100.00%	-
DPS	20.00	26.67	20.00	40.00	42.00	56.00	26.00	-16.00%
YoY %	-25.01%	33.35%	-50.00%	-4.76%	-25.00%	115.38%	-	-
Horiz. %	76.92%	102.58%	76.92%	153.85%	161.54%	215.38%	100.00%	-
NAPS	9.40	9.35	9.11	9.14	8.86	8.94	8.55	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	31/05/22	28/02/22	-
Price	7.67	7.98	8.49	8.53	8.44	9.18	8.46	-
P/RPS	3.41	3.50	3.55	3.09	2.96	3.20	3.41	0.00%
YoY %	-2.57%	-1.41%	14.89%	4.39%	-7.50%	-6.16%	-	-
Horiz. %	100.00%	102.64%	104.11%	90.62%	86.80%	93.84%	100.00%	-
P/EPS	13.13	13.79	13.75	7.70	7.17	7.50	7.21	48.96%
YoY %	-4.79%	0.29%	78.57%	7.39%	-4.40%	4.02%	-	-
Horiz. %	182.11%	191.26%	190.71%	106.80%	99.45%	104.02%	100.00%	-
EY	7.62	7.25	7.28	12.98	13.94	13.34	13.88	-32.88%
YoY %	5.10%	-0.41%	-43.91%	-6.89%	4.50%	-3.89%	-	-
Horiz. %	54.90%	52.23%	52.45%	93.52%	100.43%	96.11%	100.00%	-
DY	2.61	3.34	2.36	4.69	4.98	6.10	3.07	-10.23%
YoY %	-21.86%	41.53%	-49.68%	-5.82%	-18.36%	98.70%	-	-
Horiz. %	85.02%	108.79%	76.87%	152.77%	162.21%	198.70%	100.00%	-
P/NAPS	0.82	0.85	0.93	0.93	0.95	1.03	0.99	-11.77%
YoY %	-3.53%	-8.60%	0.00%	-2.11%	-7.77%	4.04%	-	-
Horiz. %	82.83%	85.86%	93.94%	93.94%	95.96%	104.04%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Price Multiplier on Announcement Date
Date	30/10/23	28/07/23	27/04/23	30/01/23	28/10/22	28/07/22	28/04/22	-
Price	7.67	7.90	8.36	8.22	8.59	9.15	8.75	-
P/RPS	3.41	3.47	3.50	2.98	3.02	3.19	3.53	-2.27%
YoY %	-1.73%	-0.86%	17.45%	-1.32%	-5.33%	-9.63%	-	-
Horiz. %	96.60%	98.30%	99.15%	84.42%	85.55%	90.37%	100.00%	-
P/EPS	13.13	13.65	13.53	7.42	7.30	7.47	7.45	45.75%
YoY %	-3.81%	0.89%	82.35%	1.64%	-2.28%	0.27%	-	-
Horiz. %	176.24%	183.22%	181.61%	99.60%	97.99%	100.27%	100.00%	-
EY	7.62	7.33	7.39	13.47	13.70	13.39	13.42	-31.35%
YoY %	3.96%	-0.81%	-45.14%	-1.68%	2.32%	-0.22%	-	-
Horiz. %	56.78%	54.62%	55.07%	100.37%	102.09%	99.78%	100.00%	-
DY	2.61	3.38	2.39	4.87	4.89	6.12	2.97	-8.23%
YoY %	-22.78%	41.42%	-50.92%	-0.41%	-20.10%	106.06%	-	-
Horiz. %	87.88%	113.80%	80.47%	163.97%	164.65%	206.06%	100.00%	-
P/NAPS	0.82	0.84	0.92	0.90	0.97	1.02	1.02	-13.50%
YoY %	-2.38%	-8.70%	2.22%	-7.22%	-4.90%	0.00%	-	-
Horiz. %	80.39%	82.35%	90.20%	88.24%	95.10%	100.00%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos