[CHINTEK] QoQ Cumulative 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- -66.48%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 149,924 124,346 84,703 42,512 148,646 114,587 80,030 51.79%
PBT 83,709 71,410 44,805 18,181 52,590 38,919 30,261 96.69%
Tax -11,559 -10,963 -8,555 -4,592 -12,052 -8,627 -6,420 47.83%
NP 72,150 60,447 36,250 13,589 40,538 30,292 23,841 108.80%
-
NP to SH 72,150 60,447 36,250 13,589 40,538 30,292 23,841 108.80%
-
Tax Rate 13.81% 15.35% 19.09% 25.26% 22.92% 22.17% 21.22% -
Total Cost 77,774 63,899 48,453 28,923 108,108 84,295 56,189 24.12%
-
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 27,408 9,136 9,136 17,358 17,358 8,222 122.66%
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% 8.45% 5.11% 1.92% 5.82% 4.39% 3.48% -
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 164.10 136.10 92.71 46.53 162.70 125.42 87.60 51.78%
EPS 78.97 66.16 39.68 14.87 44.37 33.16 26.09 108.82%
DPS 30.00 30.00 10.00 10.00 19.00 19.00 9.00 122.65%
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 164.11 136.11 92.72 46.53 162.71 125.43 87.60 51.79%
EPS 78.98 66.17 39.68 14.87 44.37 33.16 26.10 108.78%
DPS 30.00 30.00 10.00 10.00 19.00 19.00 9.00 122.65%
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 5.03 8.39 16.33 4.82 6.46 9.16 -36.55%
P/EPS 9.60 10.35 19.61 51.10 17.69 24.43 30.73 -53.86%
EY 10.42 9.66 5.10 1.96 5.65 4.09 3.25 116.97%
DY 3.96 4.38 1.29 1.32 2.42 2.35 1.12 131.55%
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 5.33 7.57 16.76 4.79 6.20 9.19 -39.92%
P/EPS 8.86 10.96 17.69 52.44 17.58 23.47 30.85 -56.37%
EY 11.28 9.13 5.65 1.91 5.69 4.26 3.24 129.18%
DY 4.29 4.14 1.42 1.28 2.44 2.44 1.12 144.21%
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