[CHINTEK] QoQ Annualized Quarter Result on 31-May-2022 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 4.32%
YoY- 62.85%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 218,200 251,824 260,293 262,189 226,642 232,812 182,718 12.59%
PBT 73,364 125,168 139,881 143,261 138,474 138,608 87,726 -11.26%
Tax -16,932 -23,988 -32,365 -31,358 -31,210 -28,676 -19,651 -9.47%
NP 56,432 101,180 107,516 111,902 107,264 109,932 68,075 -11.78%
-
NP to SH 56,432 101,180 107,516 111,902 107,264 109,932 68,075 -11.78%
-
Tax Rate 23.08% 19.16% 23.14% 21.89% 22.54% 20.69% 22.40% -
Total Cost 161,768 150,644 152,777 150,286 119,378 122,880 114,643 25.88%
-
Net Worth 832,316 835,057 809,476 816,785 781,153 758,312 730,904 9.07%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 18,272 36,545 38,372 51,163 23,754 47,508 27,408 -23.74%
Div Payout % 32.38% 36.12% 35.69% 45.72% 22.15% 43.22% 40.26% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 832,316 835,057 809,476 816,785 781,153 758,312 730,904 9.07%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 25.86% 40.18% 41.31% 42.68% 47.33% 47.22% 37.26% -
ROE 6.78% 12.12% 13.28% 13.70% 13.73% 14.50% 9.31% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 238.83 275.63 284.90 286.98 248.07 254.82 199.99 12.59%
EPS 61.76 110.76 117.68 122.48 117.40 120.32 74.51 -11.79%
DPS 20.00 40.00 42.00 56.00 26.00 52.00 30.00 -23.74%
NAPS 9.11 9.14 8.86 8.94 8.55 8.30 8.00 9.07%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 238.83 275.63 284.90 286.98 248.07 254.82 199.99 12.59%
EPS 61.76 110.76 117.68 122.48 117.40 120.32 74.51 -11.79%
DPS 20.00 40.00 42.00 56.00 26.00 52.00 30.00 -23.74%
NAPS 9.11 9.14 8.86 8.94 8.55 8.30 8.00 9.07%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 8.49 8.53 8.44 9.18 8.46 7.11 7.08 -
P/RPS 3.55 3.09 2.96 3.20 3.41 2.79 3.54 0.18%
P/EPS 13.75 7.70 7.17 7.50 7.21 5.91 9.50 28.04%
EY 7.28 12.98 13.94 13.34 13.88 16.92 10.52 -21.81%
DY 2.36 4.69 4.98 6.10 3.07 7.31 4.24 -32.40%
P/NAPS 0.93 0.93 0.95 1.03 0.99 0.86 0.89 2.98%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 30/01/23 28/10/22 28/07/22 28/04/22 27/01/22 28/10/21 -
Price 8.36 8.22 8.59 9.15 8.75 6.90 7.68 -
P/RPS 3.50 2.98 3.02 3.19 3.53 2.71 3.84 -6.00%
P/EPS 13.53 7.42 7.30 7.47 7.45 5.73 10.31 19.92%
EY 7.39 13.47 13.70 13.39 13.42 17.44 9.70 -16.62%
DY 2.39 4.87 4.89 6.12 2.97 7.54 3.91 -28.04%
P/NAPS 0.92 0.90 0.97 1.02 1.02 0.83 0.96 -2.80%

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