[CHINTEK] QoQ Cumulative 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- -76.47%
YoY- -7.96%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 205,674 156,132 109,100 62,956 260,293 196,642 113,321 48.63%
PBT 70,002 50,454 36,682 31,292 139,881 107,446 69,237 0.73%
Tax -16,632 -10,797 -8,466 -5,997 -32,365 -23,519 -15,605 4.32%
NP 53,370 39,657 28,216 25,295 107,516 83,927 53,632 -0.32%
-
NP to SH 53,370 39,657 28,216 25,295 107,516 83,927 53,632 -0.32%
-
Tax Rate 23.76% 21.40% 23.08% 19.16% 23.14% 21.89% 22.54% -
Total Cost 152,304 116,475 80,884 37,661 152,777 112,715 59,689 86.41%
-
Net Worth 858,812 854,244 832,316 835,057 809,476 816,785 781,153 6.50%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 18,272 18,272 9,136 9,136 38,372 38,372 11,877 33.16%
Div Payout % 34.24% 46.08% 32.38% 36.12% 35.69% 45.72% 22.15% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 858,812 854,244 832,316 835,057 809,476 816,785 781,153 6.50%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 25.95% 25.40% 25.86% 40.18% 41.31% 42.68% 47.33% -
ROE 6.21% 4.64% 3.39% 3.03% 13.28% 10.28% 6.87% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 225.12 170.89 119.41 68.91 284.90 215.23 124.03 48.63%
EPS 58.42 43.41 30.88 27.69 117.68 91.86 58.70 -0.31%
DPS 20.00 20.00 10.00 10.00 42.00 42.00 13.00 33.16%
NAPS 9.40 9.35 9.11 9.14 8.86 8.94 8.55 6.50%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 225.12 170.89 119.41 68.91 284.90 215.23 124.03 48.63%
EPS 58.42 43.41 30.88 27.69 117.68 91.86 58.70 -0.31%
DPS 20.00 20.00 10.00 10.00 42.00 42.00 13.00 33.16%
NAPS 9.40 9.35 9.11 9.14 8.86 8.94 8.55 6.50%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
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 4.67 7.11 12.38 2.96 4.27 6.82 -36.92%
P/EPS 13.13 18.38 27.49 30.81 7.17 9.99 14.41 -5.99%
EY 7.62 5.44 3.64 3.25 13.94 10.01 6.94 6.41%
DY 2.61 2.51 1.18 1.17 4.98 4.58 1.54 42.01%
P/NAPS 0.82 0.85 0.93 0.93 0.95 1.03 0.99 -11.77%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
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 4.62 7.00 11.93 3.02 4.25 7.05 -38.30%
P/EPS 13.13 18.20 27.07 29.69 7.30 9.96 14.91 -8.10%
EY 7.62 5.49 3.69 3.37 13.70 10.04 6.71 8.82%
DY 2.61 2.53 1.20 1.22 4.89 4.59 1.49 45.16%
P/NAPS 0.82 0.84 0.92 0.90 0.97 1.02 1.02 -13.50%

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