[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2020 [#1]

Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 75.3%
YoY- 101.91%
View:
Show?
Annualized Quarter Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 251,824 232,812 181,624 132,948 116,588 170,048 169,848 6.78%
PBT 125,168 138,608 80,156 39,752 51,412 72,724 77,200 8.38%
Tax -23,988 -28,676 -17,072 -8,508 -12,840 -18,368 -14,272 9.03%
NP 101,180 109,932 63,084 31,244 38,572 54,356 62,928 8.23%
-
NP to SH 101,180 109,932 63,084 31,244 38,572 54,356 62,928 8.23%
-
Tax Rate 19.16% 20.69% 21.30% 21.40% 24.97% 25.26% 18.49% -
Total Cost 150,644 122,880 118,540 101,704 78,016 115,692 106,920 5.87%
-
Net Worth 835,057 758,312 703,495 682,481 660,554 706,235 677,913 3.53%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div 36,545 47,508 40,199 29,236 36,545 36,545 32,890 1.77%
Div Payout % 36.12% 43.22% 63.72% 93.57% 94.75% 67.23% 52.27% -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 835,057 758,312 703,495 682,481 660,554 706,235 677,913 3.53%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 40.18% 47.22% 34.73% 23.50% 33.08% 31.97% 37.05% -
ROE 12.12% 14.50% 8.97% 4.58% 5.84% 7.70% 9.28% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 275.63 254.82 198.79 145.52 127.61 186.12 185.90 6.78%
EPS 110.76 120.32 69.04 34.20 42.20 59.48 68.88 8.23%
DPS 40.00 52.00 44.00 32.00 40.00 40.00 36.00 1.77%
NAPS 9.14 8.30 7.70 7.47 7.23 7.73 7.42 3.53%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 275.63 254.82 198.79 145.52 127.61 186.12 185.90 6.78%
EPS 110.76 120.32 69.04 34.20 42.20 59.48 68.88 8.23%
DPS 40.00 52.00 44.00 32.00 40.00 40.00 36.00 1.77%
NAPS 9.14 8.30 7.70 7.47 7.23 7.73 7.42 3.53%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 8.53 7.11 6.82 6.50 6.68 7.60 7.60 -
P/RPS 3.09 2.79 3.43 4.47 5.23 4.08 4.09 -4.56%
P/EPS 7.70 5.91 9.88 19.01 15.82 12.77 11.03 -5.81%
EY 12.98 16.92 10.12 5.26 6.32 7.83 9.06 6.17%
DY 4.69 7.31 6.45 4.92 5.99 5.26 4.74 -0.17%
P/NAPS 0.93 0.86 0.89 0.87 0.92 0.98 1.02 -1.52%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/01/23 27/01/22 26/01/21 20/01/20 29/01/19 29/01/18 23/01/17 -
Price 8.22 6.90 6.87 6.93 6.67 7.80 7.80 -
P/RPS 2.98 2.71 3.46 4.76 5.23 4.19 4.20 -5.55%
P/EPS 7.42 5.73 9.95 20.26 15.80 13.11 11.32 -6.79%
EY 13.47 17.44 10.05 4.93 6.33 7.63 8.83 7.28%
DY 4.87 7.54 6.40 4.62 6.00 5.13 4.62 0.88%
P/NAPS 0.90 0.83 0.89 0.93 0.92 1.01 1.05 -2.53%

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