[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2021 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 77.65%
YoY- 131.39%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 113,321 58,203 182,718 130,967 81,836 45,406 129,813 -8.68%
PBT 69,237 34,652 87,726 63,631 36,540 20,039 47,241 29.11%
Tax -15,605 -7,169 -19,651 -12,095 -7,530 -4,268 -11,254 24.42%
NP 53,632 27,483 68,075 51,536 29,010 15,771 35,987 30.56%
-
NP to SH 53,632 27,483 68,075 51,536 29,010 15,771 35,987 30.56%
-
Tax Rate 22.54% 20.69% 22.40% 19.01% 20.61% 21.30% 23.82% -
Total Cost 59,689 30,720 114,643 79,431 52,826 29,635 93,826 -26.09%
-
Net Worth 781,153 758,312 730,904 735,472 708,063 703,495 679,740 9.74%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 11,877 11,877 27,408 27,408 10,049 10,049 14,618 -12.96%
Div Payout % 22.15% 43.22% 40.26% 53.18% 34.64% 63.72% 40.62% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 781,153 758,312 730,904 735,472 708,063 703,495 679,740 9.74%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 47.33% 47.22% 37.26% 39.35% 35.45% 34.73% 27.72% -
ROE 6.87% 3.62% 9.31% 7.01% 4.10% 2.24% 5.29% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 124.03 63.71 199.99 143.35 89.57 49.70 142.08 -8.68%
EPS 58.70 30.08 74.51 56.41 31.75 17.26 39.39 30.56%
DPS 13.00 13.00 30.00 30.00 11.00 11.00 16.00 -12.96%
NAPS 8.55 8.30 8.00 8.05 7.75 7.70 7.44 9.74%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 124.03 63.71 199.99 143.35 89.57 49.70 142.08 -8.68%
EPS 58.70 30.08 74.51 56.41 31.75 17.26 39.39 30.56%
DPS 13.00 13.00 30.00 30.00 11.00 11.00 16.00 -12.96%
NAPS 8.55 8.30 8.00 8.05 7.75 7.70 7.44 9.74%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 8.46 7.11 7.08 6.71 6.80 6.82 5.90 -
P/RPS 6.82 11.16 3.54 4.68 7.59 13.72 4.15 39.38%
P/EPS 14.41 23.64 9.50 11.90 21.42 39.51 14.98 -2.56%
EY 6.94 4.23 10.52 8.41 4.67 2.53 6.68 2.58%
DY 1.54 1.83 4.24 4.47 1.62 1.61 2.71 -31.46%
P/NAPS 0.99 0.86 0.89 0.83 0.88 0.89 0.79 16.28%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/04/22 27/01/22 28/10/21 30/07/21 28/04/21 26/01/21 30/10/20 -
Price 8.75 6.90 7.68 6.60 6.89 6.87 5.96 -
P/RPS 7.05 10.83 3.84 4.60 7.69 13.82 4.19 41.60%
P/EPS 14.91 22.94 10.31 11.70 21.70 39.80 15.13 -0.97%
EY 6.71 4.36 9.70 8.55 4.61 2.51 6.61 1.00%
DY 1.49 1.88 3.91 4.55 1.60 1.60 2.68 -32.45%
P/NAPS 1.02 0.83 0.96 0.82 0.89 0.89 0.80 17.63%

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