[CHINTEK] QoQ TTM 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- 16.71%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 274,826 264,859 230,631 211,017 205,903 205,674 219,783 16.01%
PBT 131,150 117,462 103,695 87,305 66,077 70,002 82,889 35.67%
Tax -32,576 -30,117 -25,170 -20,024 -16,677 -16,632 -19,643 39.97%
NP 98,574 87,345 78,525 67,281 49,400 53,370 63,246 34.31%
-
NP to SH 98,574 87,345 78,525 67,281 49,400 53,370 63,246 34.31%
-
Tax Rate 24.84% 25.64% 24.27% 22.94% 25.24% 23.76% 23.70% -
Total Cost 176,252 177,514 152,106 143,736 156,503 152,304 156,537 8.20%
-
Net Worth 946,560 906,320 918,198 896,271 881,652 858,812 854,244 7.06%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 39,286 36,545 36,545 20,099 20,099 18,272 18,272 66.35%
Div Payout % 39.85% 41.84% 46.54% 29.87% 40.69% 34.24% 28.89% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 946,560 906,320 918,198 896,271 881,652 858,812 854,244 7.06%
NOSH 91,366 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 35.87% 32.98% 34.05% 31.88% 23.99% 25.95% 28.78% -
ROE 10.41% 9.64% 8.55% 7.51% 5.60% 6.21% 7.40% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 300.79 289.90 252.43 230.97 225.37 225.12 240.56 16.01%
EPS 107.89 95.60 85.95 73.64 54.07 58.42 69.22 34.32%
DPS 43.00 40.00 40.00 22.00 22.00 20.00 20.00 66.34%
NAPS 10.36 9.92 10.05 9.81 9.65 9.40 9.35 7.05%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 300.79 289.89 252.42 230.96 225.36 225.11 240.55 16.01%
EPS 107.89 95.60 85.94 73.64 54.07 58.41 69.22 34.32%
DPS 43.00 40.00 40.00 22.00 22.00 20.00 20.00 66.34%
NAPS 10.36 9.9196 10.0496 9.8096 9.6496 9.3996 9.3496 7.06%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 8.30 7.78 7.50 7.50 7.64 7.67 7.98 -
P/RPS 2.76 2.68 2.97 3.25 3.39 3.41 3.32 -11.55%
P/EPS 7.69 8.14 8.73 10.18 14.13 13.13 11.53 -23.60%
EY 13.00 12.29 11.46 9.82 7.08 7.62 8.67 30.90%
DY 5.18 5.14 5.33 2.93 2.88 2.61 2.51 61.88%
P/NAPS 0.80 0.78 0.75 0.76 0.79 0.82 0.85 -3.95%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 20/01/25 29/10/24 29/07/24 25/04/24 29/01/24 30/10/23 28/07/23 -
Price 8.10 7.68 7.60 7.50 7.45 7.67 7.90 -
P/RPS 2.69 2.65 3.01 3.25 3.31 3.41 3.28 -12.35%
P/EPS 7.51 8.03 8.84 10.18 13.78 13.13 11.41 -24.27%
EY 13.32 12.45 11.31 9.82 7.26 7.62 8.76 32.13%
DY 5.31 5.21 5.26 2.93 2.95 2.61 2.53 63.70%
P/NAPS 0.78 0.77 0.76 0.76 0.77 0.82 0.84 -4.80%

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