[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2019 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
20-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- -75.67%
YoY- -19.0%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 129,813 90,658 56,966 33,237 122,120 92,065 58,585 69.55%
PBT 47,241 29,516 14,555 9,938 42,221 34,093 23,691 58.09%
Tax -11,254 -7,244 -3,474 -2,127 -10,118 -8,514 -5,883 53.79%
NP 35,987 22,272 11,081 7,811 32,103 25,579 17,808 59.50%
-
NP to SH 35,987 22,272 11,081 7,811 32,103 25,579 17,808 59.50%
-
Tax Rate 23.82% 24.54% 23.87% 21.40% 23.96% 24.97% 24.83% -
Total Cost 93,826 68,386 45,885 25,426 90,017 66,486 40,777 73.85%
-
Net Worth 679,740 682,481 676,086 682,481 672,431 669,690 666,036 1.36%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 14,618 14,618 7,309 7,309 18,272 18,272 9,136 36.60%
Div Payout % 40.62% 65.63% 65.96% 93.57% 56.92% 71.44% 51.30% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 679,740 682,481 676,086 682,481 672,431 669,690 666,036 1.36%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 27.72% 24.57% 19.45% 23.50% 26.29% 27.78% 30.40% -
ROE 5.29% 3.26% 1.64% 1.14% 4.77% 3.82% 2.67% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 142.08 99.23 62.35 36.38 133.66 100.77 64.12 69.55%
EPS 39.39 24.38 12.13 8.55 35.14 28.00 19.49 59.51%
DPS 16.00 16.00 8.00 8.00 20.00 20.00 10.00 36.60%
NAPS 7.44 7.47 7.40 7.47 7.36 7.33 7.29 1.36%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 142.08 99.23 62.35 36.38 133.66 100.77 64.12 69.55%
EPS 39.39 24.38 12.13 8.55 35.14 28.00 19.49 59.51%
DPS 16.00 16.00 8.00 8.00 20.00 20.00 10.00 36.60%
NAPS 7.44 7.47 7.40 7.47 7.36 7.33 7.29 1.36%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 5.90 5.90 6.20 6.50 6.30 6.58 7.00 -
P/RPS 4.15 5.95 9.94 17.87 4.71 6.53 10.92 -47.37%
P/EPS 14.98 24.20 51.12 76.03 17.93 23.50 35.91 -44.02%
EY 6.68 4.13 1.96 1.32 5.58 4.25 2.78 78.92%
DY 2.71 2.71 1.29 1.23 3.17 3.04 1.43 52.84%
P/NAPS 0.79 0.79 0.84 0.87 0.86 0.90 0.96 -12.13%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 30/10/20 28/07/20 19/06/20 20/01/20 31/10/19 31/07/19 29/04/19 -
Price 5.96 5.85 5.69 6.93 6.31 6.50 6.70 -
P/RPS 4.19 5.90 9.13 19.05 4.72 6.45 10.45 -45.47%
P/EPS 15.13 24.00 46.91 81.06 17.96 23.22 34.37 -41.98%
EY 6.61 4.17 2.13 1.23 5.57 4.31 2.91 72.36%
DY 2.68 2.74 1.41 1.15 3.17 3.08 1.49 47.63%
P/NAPS 0.80 0.78 0.77 0.93 0.86 0.89 0.92 -8.85%

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