[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2024 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
31-May-2024 [#3]
Profit Trend
QoQ- 53.85%
YoY- 63.43%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 181,089 114,443 63,185 205,674 156,132 109,100 62,956 102.12%
PBT 84,147 53,985 27,367 70,002 50,454 36,682 31,292 93.26%
Tax -19,335 -11,858 -6,042 -16,632 -10,797 -8,466 -5,997 118.08%
NP 64,812 42,127 21,325 53,370 39,657 28,216 25,295 87.13%
-
NP to SH 64,812 42,127 21,325 53,370 39,657 28,216 25,295 87.13%
-
Tax Rate 22.98% 21.97% 22.08% 23.76% 21.40% 23.08% 19.16% -
Total Cost 116,277 72,316 41,860 152,304 116,475 80,884 37,661 111.88%
-
Net Worth 918,198 896,271 881,652 858,812 854,244 832,316 835,057 6.52%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 36,545 10,963 10,963 18,272 18,272 9,136 9,136 151.77%
Div Payout % 56.39% 26.03% 51.41% 34.24% 46.08% 32.38% 36.12% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 918,198 896,271 881,652 858,812 854,244 832,316 835,057 6.52%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 35.79% 36.81% 33.75% 25.95% 25.40% 25.86% 40.18% -
ROE 7.06% 4.70% 2.42% 6.21% 4.64% 3.39% 3.03% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 198.21 125.26 69.16 225.12 170.89 119.41 68.91 102.12%
EPS 70.94 46.11 23.34 58.42 43.41 30.88 27.69 87.12%
DPS 40.00 12.00 12.00 20.00 20.00 10.00 10.00 151.77%
NAPS 10.05 9.81 9.65 9.40 9.35 9.11 9.14 6.52%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 198.21 125.26 69.16 225.12 170.89 119.41 68.91 102.12%
EPS 70.94 46.11 23.34 58.42 43.41 30.88 27.69 87.12%
DPS 40.00 12.00 12.00 20.00 20.00 10.00 10.00 151.77%
NAPS 10.05 9.81 9.65 9.40 9.35 9.11 9.14 6.52%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 7.50 7.50 7.64 7.67 7.98 8.49 8.53 -
P/RPS 3.78 5.99 11.05 3.41 4.67 7.11 12.38 -54.62%
P/EPS 10.57 16.27 32.73 13.13 18.38 27.49 30.81 -50.96%
EY 9.46 6.15 3.06 7.62 5.44 3.64 3.25 103.73%
DY 5.33 1.60 1.57 2.61 2.51 1.18 1.17 174.55%
P/NAPS 0.75 0.76 0.79 0.82 0.85 0.93 0.93 -13.34%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 29/07/24 25/04/24 29/01/24 30/10/23 28/07/23 27/04/23 30/01/23 -
Price 7.60 7.50 7.45 7.67 7.90 8.36 8.22 -
P/RPS 3.83 5.99 10.77 3.41 4.62 7.00 11.93 -53.08%
P/EPS 10.71 16.27 31.92 13.13 18.20 27.07 29.69 -49.29%
EY 9.33 6.15 3.13 7.62 5.49 3.69 3.37 97.04%
DY 5.26 1.60 1.61 2.61 2.53 1.20 1.22 164.66%
P/NAPS 0.76 0.76 0.77 0.82 0.84 0.92 0.90 -10.65%

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