[CHINTEK] QoQ TTM Result on 31-May-2018 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 33.51%
YoY- 94.77%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 123,806 136,559 149,924 158,405 153,319 148,696 148,646 -11.50%
PBT 62,979 78,381 83,709 85,081 67,135 51,472 52,591 12.80%
Tax -8,887 -10,177 -11,559 -14,388 -14,187 -13,076 -12,052 -18.42%
NP 54,092 68,204 72,150 70,693 52,948 38,396 40,539 21.26%
-
NP to SH 54,092 68,204 72,150 70,693 52,948 38,396 40,539 21.26%
-
Tax Rate 14.11% 12.98% 13.81% 16.91% 21.13% 25.40% 22.92% -
Total Cost 69,714 68,355 77,774 87,712 100,371 110,300 108,107 -25.41%
-
Net Worth 666,036 660,554 695,272 715,372 709,890 706,235 696,186 -2.91%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 27,408 27,408 27,408 27,408 18,272 18,272 17,358 35.71%
Div Payout % 50.67% 40.19% 37.99% 38.77% 34.51% 47.59% 42.82% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 666,036 660,554 695,272 715,372 709,890 706,235 696,186 -2.91%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 43.69% 49.94% 48.12% 44.63% 34.53% 25.82% 27.27% -
ROE 8.12% 10.33% 10.38% 9.88% 7.46% 5.44% 5.82% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 135.51 149.47 164.10 173.38 167.81 162.75 162.70 -11.50%
EPS 59.21 74.65 78.97 77.38 57.95 42.03 44.37 21.27%
DPS 30.00 30.00 30.00 30.00 20.00 20.00 19.00 35.70%
NAPS 7.29 7.23 7.61 7.83 7.77 7.73 7.62 -2.91%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 135.51 149.47 164.10 173.38 167.81 162.75 162.70 -11.50%
EPS 59.21 74.65 78.97 77.38 57.95 42.03 44.37 21.27%
DPS 30.00 30.00 30.00 30.00 20.00 20.00 19.00 35.70%
NAPS 7.29 7.23 7.61 7.83 7.77 7.73 7.62 -2.91%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 7.00 6.68 7.58 6.85 7.78 7.60 7.85 -
P/RPS 5.17 4.47 4.62 3.95 4.64 4.67 4.82 4.79%
P/EPS 11.82 8.95 9.60 8.85 13.42 18.08 17.69 -23.62%
EY 8.46 11.18 10.42 11.30 7.45 5.53 5.65 30.97%
DY 4.29 4.49 3.96 4.38 2.57 2.63 2.42 46.62%
P/NAPS 0.96 0.92 1.00 0.87 1.00 0.98 1.03 -4.59%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 29/01/19 30/10/18 30/07/18 30/04/18 29/01/18 30/10/17 -
Price 6.70 6.67 7.00 7.25 7.02 7.80 7.80 -
P/RPS 4.94 4.46 4.27 4.18 4.18 4.79 4.79 2.08%
P/EPS 11.32 8.93 8.86 9.37 12.11 18.56 17.58 -25.49%
EY 8.84 11.19 11.28 10.67 8.26 5.39 5.69 34.24%
DY 4.48 4.50 4.29 4.14 2.85 2.56 2.44 50.10%
P/NAPS 0.92 0.92 0.92 0.93 0.90 1.01 1.02 -6.66%

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