[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2020 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-May-2020 [#3]
Profit Trend
QoQ- 100.99%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 81,836 45,406 129,813 90,658 56,966 33,237 122,120 -23.44%
PBT 36,540 20,039 47,241 29,516 14,555 9,938 42,221 -9.19%
Tax -7,530 -4,268 -11,254 -7,244 -3,474 -2,127 -10,118 -17.89%
NP 29,010 15,771 35,987 22,272 11,081 7,811 32,103 -6.53%
-
NP to SH 29,010 15,771 35,987 22,272 11,081 7,811 32,103 -6.53%
-
Tax Rate 20.61% 21.30% 23.82% 24.54% 23.87% 21.40% 23.96% -
Total Cost 52,826 29,635 93,826 68,386 45,885 25,426 90,017 -29.92%
-
Net Worth 708,063 703,495 679,740 682,481 676,086 682,481 672,431 3.50%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div 10,049 10,049 14,618 14,618 7,309 7,309 18,272 -32.89%
Div Payout % 34.64% 63.72% 40.62% 65.63% 65.96% 93.57% 56.92% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 708,063 703,495 679,740 682,481 676,086 682,481 672,431 3.50%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 35.45% 34.73% 27.72% 24.57% 19.45% 23.50% 26.29% -
ROE 4.10% 2.24% 5.29% 3.26% 1.64% 1.14% 4.77% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 89.57 49.70 142.08 99.23 62.35 36.38 133.66 -23.44%
EPS 31.75 17.26 39.39 24.38 12.13 8.55 35.14 -6.54%
DPS 11.00 11.00 16.00 16.00 8.00 8.00 20.00 -32.89%
NAPS 7.75 7.70 7.44 7.47 7.40 7.47 7.36 3.50%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 89.57 49.70 142.08 99.23 62.35 36.38 133.66 -23.44%
EPS 31.75 17.26 39.39 24.38 12.13 8.55 35.14 -6.54%
DPS 11.00 11.00 16.00 16.00 8.00 8.00 20.00 -32.89%
NAPS 7.75 7.70 7.44 7.47 7.40 7.47 7.36 3.50%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 6.80 6.82 5.90 5.90 6.20 6.50 6.30 -
P/RPS 7.59 13.72 4.15 5.95 9.94 17.87 4.71 37.49%
P/EPS 21.42 39.51 14.98 24.20 51.12 76.03 17.93 12.60%
EY 4.67 2.53 6.68 4.13 1.96 1.32 5.58 -11.20%
DY 1.62 1.61 2.71 2.71 1.29 1.23 3.17 -36.10%
P/NAPS 0.88 0.89 0.79 0.79 0.84 0.87 0.86 1.54%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 28/04/21 26/01/21 30/10/20 28/07/20 19/06/20 20/01/20 31/10/19 -
Price 6.89 6.87 5.96 5.85 5.69 6.93 6.31 -
P/RPS 7.69 13.82 4.19 5.90 9.13 19.05 4.72 38.50%
P/EPS 21.70 39.80 15.13 24.00 46.91 81.06 17.96 13.45%
EY 4.61 2.51 6.61 4.17 2.13 1.23 5.57 -11.85%
DY 1.60 1.60 2.68 2.74 1.41 1.15 3.17 -36.63%
P/NAPS 0.89 0.89 0.80 0.78 0.77 0.93 0.86 2.31%

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