[CHINTEK] QoQ TTM 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- 21.03%
YoY- 126.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 214,203 195,515 182,718 170,122 154,683 141,982 129,813 39.76%
PBT 120,424 102,340 87,727 81,357 69,226 57,342 47,241 86.92%
Tax -27,726 -22,552 -19,651 -16,105 -15,310 -13,395 -11,254 82.71%
NP 92,698 79,788 68,076 65,252 53,916 43,947 35,987 88.23%
-
NP to SH 92,698 79,788 68,076 65,252 53,916 43,947 35,987 88.23%
-
Tax Rate 23.02% 22.04% 22.40% 19.80% 22.12% 23.36% 23.82% -
Total Cost 121,505 115,727 114,642 104,870 100,767 98,035 93,826 18.86%
-
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 29,236 29,236 27,408 27,408 17,358 17,358 14,618 58.94%
Div Payout % 31.54% 36.64% 40.26% 42.00% 32.20% 39.50% 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 43.28% 40.81% 37.26% 38.36% 34.86% 30.95% 27.72% -
ROE 11.87% 10.52% 9.31% 8.87% 7.61% 6.25% 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 234.45 214.00 199.99 186.20 169.31 155.40 142.08 39.76%
EPS 101.46 87.33 74.51 71.42 59.01 48.10 39.39 88.23%
DPS 32.00 32.00 30.00 30.00 19.00 19.00 16.00 58.94%
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 234.45 214.00 199.99 186.20 169.31 155.40 142.08 39.76%
EPS 101.46 87.33 74.51 71.42 59.01 48.10 39.39 88.23%
DPS 32.00 32.00 30.00 30.00 19.00 19.00 16.00 58.94%
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 3.61 3.32 3.54 3.60 4.02 4.39 4.15 -8.89%
P/EPS 8.34 8.14 9.50 9.40 11.52 14.18 14.98 -32.39%
EY 11.99 12.28 10.52 10.64 8.68 7.05 6.68 47.85%
DY 3.78 4.50 4.24 4.47 2.79 2.79 2.71 24.91%
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 3.73 3.22 3.84 3.54 4.07 4.42 4.19 -7.47%
P/EPS 8.62 7.90 10.31 9.24 11.68 14.28 15.13 -31.34%
EY 11.60 12.66 9.70 10.82 8.57 7.00 6.61 45.64%
DY 3.66 4.64 3.91 4.55 2.76 2.77 2.68 23.16%
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