[CHINTEK] QoQ TTM Result on 28-Feb-2022 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- 16.18%
YoY- 71.93%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 265,046 260,293 248,393 214,203 195,515 182,718 170,122 34.35%
PBT 136,521 139,881 131,541 120,424 102,340 87,727 81,357 41.16%
Tax -31,193 -32,365 -31,075 -27,726 -22,552 -19,651 -16,105 55.31%
NP 105,328 107,516 100,466 92,698 79,788 68,076 65,252 37.56%
-
NP to SH 105,328 107,516 100,466 92,698 79,788 68,076 65,252 37.56%
-
Tax Rate 22.85% 23.14% 23.62% 23.02% 22.04% 22.40% 19.80% -
Total Cost 159,718 152,777 147,927 121,505 115,727 114,642 104,870 32.33%
-
Net Worth 835,057 809,476 816,785 781,153 758,312 730,904 735,472 8.82%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 35,631 38,372 38,372 29,236 29,236 27,408 27,408 19.09%
Div Payout % 33.83% 35.69% 38.19% 31.54% 36.64% 40.26% 42.00% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 835,057 809,476 816,785 781,153 758,312 730,904 735,472 8.82%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 39.74% 41.31% 40.45% 43.28% 40.81% 37.26% 38.36% -
ROE 12.61% 13.28% 12.30% 11.87% 10.52% 9.31% 8.87% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 290.10 284.90 271.87 234.45 214.00 199.99 186.20 34.35%
EPS 115.29 117.68 109.96 101.46 87.33 74.51 71.42 37.56%
DPS 39.00 42.00 42.00 32.00 32.00 30.00 30.00 19.09%
NAPS 9.14 8.86 8.94 8.55 8.30 8.00 8.05 8.82%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 290.10 284.90 271.87 234.45 214.00 199.99 186.20 34.35%
EPS 115.29 117.68 109.96 101.46 87.33 74.51 71.42 37.56%
DPS 39.00 42.00 42.00 32.00 32.00 30.00 30.00 19.09%
NAPS 9.14 8.86 8.94 8.55 8.30 8.00 8.05 8.82%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 8.53 8.44 9.18 8.46 7.11 7.08 6.71 -
P/RPS 2.94 2.96 3.38 3.61 3.32 3.54 3.60 -12.61%
P/EPS 7.40 7.17 8.35 8.34 8.14 9.50 9.40 -14.72%
EY 13.52 13.94 11.98 11.99 12.28 10.52 10.64 17.29%
DY 4.57 4.98 4.58 3.78 4.50 4.24 4.47 1.48%
P/NAPS 0.93 0.95 1.03 0.99 0.86 0.89 0.83 7.87%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/01/23 28/10/22 28/07/22 28/04/22 27/01/22 28/10/21 30/07/21 -
Price 8.22 8.59 9.15 8.75 6.90 7.68 6.60 -
P/RPS 2.83 3.02 3.37 3.73 3.22 3.84 3.54 -13.85%
P/EPS 7.13 7.30 8.32 8.62 7.90 10.31 9.24 -15.85%
EY 14.02 13.70 12.02 11.60 12.66 9.70 10.82 18.83%
DY 4.74 4.89 4.59 3.66 4.64 3.91 4.55 2.76%
P/NAPS 0.90 0.97 1.02 1.02 0.83 0.96 0.82 6.39%

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