[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2021 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021 [#4]
Profit Trend
QoQ- 32.09%
YoY- 89.17%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 196,642 113,321 58,203 182,718 130,967 81,836 45,406 165.92%
PBT 107,446 69,237 34,652 87,726 63,631 36,540 20,039 206.65%
Tax -23,519 -15,605 -7,169 -19,651 -12,095 -7,530 -4,268 212.30%
NP 83,927 53,632 27,483 68,075 51,536 29,010 15,771 205.12%
-
NP to SH 83,927 53,632 27,483 68,075 51,536 29,010 15,771 205.12%
-
Tax Rate 21.89% 22.54% 20.69% 22.40% 19.01% 20.61% 21.30% -
Total Cost 112,715 59,689 30,720 114,643 79,431 52,826 29,635 143.85%
-
Net Worth 816,785 781,153 758,312 730,904 735,472 708,063 703,495 10.47%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 38,372 11,877 11,877 27,408 27,408 10,049 10,049 144.50%
Div Payout % 45.72% 22.15% 43.22% 40.26% 53.18% 34.64% 63.72% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 816,785 781,153 758,312 730,904 735,472 708,063 703,495 10.47%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 42.68% 47.33% 47.22% 37.26% 39.35% 35.45% 34.73% -
ROE 10.28% 6.87% 3.62% 9.31% 7.01% 4.10% 2.24% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 215.23 124.03 63.71 199.99 143.35 89.57 49.70 165.92%
EPS 91.86 58.70 30.08 74.51 56.41 31.75 17.26 205.14%
DPS 42.00 13.00 13.00 30.00 30.00 11.00 11.00 144.48%
NAPS 8.94 8.55 8.30 8.00 8.05 7.75 7.70 10.47%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 215.25 124.04 63.71 200.00 143.36 89.58 49.70 165.93%
EPS 91.87 58.71 30.08 74.52 56.41 31.75 17.26 205.16%
DPS 42.00 13.00 13.00 30.00 30.00 11.00 11.00 144.48%
NAPS 8.9406 8.5506 8.3005 8.0005 8.0505 7.7505 7.7005 10.47%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 9.18 8.46 7.11 7.08 6.71 6.80 6.82 -
P/RPS 4.27 6.82 11.16 3.54 4.68 7.59 13.72 -54.10%
P/EPS 9.99 14.41 23.64 9.50 11.90 21.42 39.51 -60.04%
EY 10.01 6.94 4.23 10.52 8.41 4.67 2.53 150.36%
DY 4.58 1.54 1.83 4.24 4.47 1.62 1.61 100.89%
P/NAPS 1.03 0.99 0.86 0.89 0.83 0.88 0.89 10.23%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 28/04/22 27/01/22 28/10/21 30/07/21 28/04/21 26/01/21 -
Price 9.15 8.75 6.90 7.68 6.60 6.89 6.87 -
P/RPS 4.25 7.05 10.83 3.84 4.60 7.69 13.82 -54.47%
P/EPS 9.96 14.91 22.94 10.31 11.70 21.70 39.80 -60.32%
EY 10.04 6.71 4.36 9.70 8.55 4.61 2.51 152.19%
DY 4.59 1.49 1.88 3.91 4.55 1.60 1.60 102.02%
P/NAPS 1.02 1.02 0.83 0.96 0.82 0.89 0.89 9.52%

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