[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2022 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- 28.11%
YoY- 57.94%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 156,132 109,100 62,956 260,293 196,642 113,321 58,203 93.17%
PBT 50,454 36,682 31,292 139,881 107,446 69,237 34,652 28.49%
Tax -10,797 -8,466 -5,997 -32,365 -23,519 -15,605 -7,169 31.42%
NP 39,657 28,216 25,295 107,516 83,927 53,632 27,483 27.72%
-
NP to SH 39,657 28,216 25,295 107,516 83,927 53,632 27,483 27.72%
-
Tax Rate 21.40% 23.08% 19.16% 23.14% 21.89% 22.54% 20.69% -
Total Cost 116,475 80,884 37,661 152,777 112,715 59,689 30,720 143.34%
-
Net Worth 854,244 832,316 835,057 809,476 816,785 781,153 758,312 8.27%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 18,272 9,136 9,136 38,372 38,372 11,877 11,877 33.30%
Div Payout % 46.08% 32.38% 36.12% 35.69% 45.72% 22.15% 43.22% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 854,244 832,316 835,057 809,476 816,785 781,153 758,312 8.27%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 25.40% 25.86% 40.18% 41.31% 42.68% 47.33% 47.22% -
ROE 4.64% 3.39% 3.03% 13.28% 10.28% 6.87% 3.62% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 170.89 119.41 68.91 284.90 215.23 124.03 63.71 93.16%
EPS 43.41 30.88 27.69 117.68 91.86 58.70 30.08 27.73%
DPS 20.00 10.00 10.00 42.00 42.00 13.00 13.00 33.30%
NAPS 9.35 9.11 9.14 8.86 8.94 8.55 8.30 8.27%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 170.89 119.41 68.91 284.90 215.23 124.03 63.71 93.16%
EPS 43.41 30.88 27.69 117.68 91.86 58.70 30.08 27.73%
DPS 20.00 10.00 10.00 42.00 42.00 13.00 13.00 33.30%
NAPS 9.35 9.11 9.14 8.86 8.94 8.55 8.30 8.27%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 7.98 8.49 8.53 8.44 9.18 8.46 7.11 -
P/RPS 4.67 7.11 12.38 2.96 4.27 6.82 11.16 -44.08%
P/EPS 18.38 27.49 30.81 7.17 9.99 14.41 23.64 -15.45%
EY 5.44 3.64 3.25 13.94 10.01 6.94 4.23 18.27%
DY 2.51 1.18 1.17 4.98 4.58 1.54 1.83 23.47%
P/NAPS 0.85 0.93 0.93 0.95 1.03 0.99 0.86 -0.77%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 28/07/23 27/04/23 30/01/23 28/10/22 28/07/22 28/04/22 27/01/22 -
Price 7.90 8.36 8.22 8.59 9.15 8.75 6.90 -
P/RPS 4.62 7.00 11.93 3.02 4.25 7.05 10.83 -43.36%
P/EPS 18.20 27.07 29.69 7.30 9.96 14.91 22.94 -14.31%
EY 5.49 3.69 3.37 13.70 10.04 6.71 4.36 16.62%
DY 2.53 1.20 1.22 4.89 4.59 1.49 1.88 21.91%
P/NAPS 0.84 0.92 0.90 0.97 1.02 1.02 0.83 0.80%

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