[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2017 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 34.09%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 181,624 132,948 116,588 170,048 169,848 111,252 110,884 8.56%
PBT 80,156 39,752 51,412 72,724 77,200 31,120 50,116 8.13%
Tax -17,072 -8,508 -12,840 -18,368 -14,272 -7,176 -7,672 14.24%
NP 63,084 31,244 38,572 54,356 62,928 23,944 42,444 6.82%
-
NP to SH 63,084 31,244 38,572 54,356 62,928 23,944 42,444 6.82%
-
Tax Rate 21.30% 21.40% 24.97% 25.26% 18.49% 23.06% 15.31% -
Total Cost 118,540 101,704 78,016 115,692 106,920 87,308 68,440 9.57%
-
Net Worth 703,495 682,481 660,554 706,235 677,913 652,331 633,145 1.76%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 40,199 29,236 36,545 36,545 32,890 29,236 29,236 5.44%
Div Payout % 63.72% 93.57% 94.75% 67.23% 52.27% 122.10% 68.88% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 703,495 682,481 660,554 706,235 677,913 652,331 633,145 1.76%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 34.73% 23.50% 33.08% 31.97% 37.05% 21.52% 38.28% -
ROE 8.97% 4.58% 5.84% 7.70% 9.28% 3.67% 6.70% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 198.79 145.52 127.61 186.12 185.90 121.77 121.37 8.56%
EPS 69.04 34.20 42.20 59.48 68.88 26.20 46.44 6.82%
DPS 44.00 32.00 40.00 40.00 36.00 32.00 32.00 5.44%
NAPS 7.70 7.47 7.23 7.73 7.42 7.14 6.93 1.76%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 198.79 145.52 127.61 186.12 185.90 121.77 121.37 8.56%
EPS 69.04 34.20 42.20 59.48 68.88 26.20 46.44 6.82%
DPS 44.00 32.00 40.00 40.00 36.00 32.00 32.00 5.44%
NAPS 7.70 7.47 7.23 7.73 7.42 7.14 6.93 1.76%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 6.82 6.50 6.68 7.60 7.60 8.10 9.59 -
P/RPS 3.43 4.47 5.23 4.08 4.09 6.65 7.90 -12.97%
P/EPS 9.88 19.01 15.82 12.77 11.03 30.91 20.64 -11.54%
EY 10.12 5.26 6.32 7.83 9.06 3.24 4.84 13.06%
DY 6.45 4.92 5.99 5.26 4.74 3.95 3.34 11.58%
P/NAPS 0.89 0.87 0.92 0.98 1.02 1.13 1.38 -7.04%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 26/01/21 20/01/20 29/01/19 29/01/18 23/01/17 27/01/16 28/01/15 -
Price 6.87 6.93 6.67 7.80 7.80 7.70 9.28 -
P/RPS 3.46 4.76 5.23 4.19 4.20 6.32 7.65 -12.37%
P/EPS 9.95 20.26 15.80 13.11 11.32 29.38 19.98 -10.96%
EY 10.05 4.93 6.33 7.63 8.83 3.40 5.01 12.29%
DY 6.40 4.62 6.00 5.13 4.62 4.16 3.45 10.83%
P/NAPS 0.89 0.93 0.92 1.01 1.05 1.08 1.34 -6.58%

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