[CHINTEK] YoY Annualized Quarter 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- 11.17%
YoY- 99.55%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 174,622 120,877 122,753 165,794 152,782 106,218 105,148 8.81%
PBT 84,841 39,354 45,457 95,213 51,892 19,745 31,281 18.07%
Tax -16,126 -9,658 -11,352 -14,617 -11,502 -4,078 -4,781 22.43%
NP 68,714 29,696 34,105 80,596 40,389 15,666 26,500 17.19%
-
NP to SH 68,714 29,696 34,105 80,596 40,389 15,666 26,500 17.19%
-
Tax Rate 19.01% 24.54% 24.97% 15.35% 22.17% 20.65% 15.28% -
Total Cost 105,908 91,181 88,648 85,198 112,393 90,552 78,648 5.08%
-
Net Worth 735,472 682,481 669,690 715,372 690,704 646,850 645,022 2.20%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 36,545 19,490 24,363 36,545 23,145 19,490 19,490 11.03%
Div Payout % 53.18% 65.63% 71.44% 45.34% 57.31% 124.41% 73.55% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 735,472 682,481 669,690 715,372 690,704 646,850 645,022 2.20%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 39.35% 24.57% 27.78% 48.61% 26.44% 14.75% 25.20% -
ROE 9.34% 4.35% 5.09% 11.27% 5.85% 2.42% 4.11% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 191.13 132.30 134.36 181.47 167.23 116.26 115.09 8.81%
EPS 75.21 32.51 37.33 88.21 44.21 17.15 29.00 17.19%
DPS 40.00 21.33 26.67 40.00 25.33 21.33 21.33 11.03%
NAPS 8.05 7.47 7.33 7.83 7.56 7.08 7.06 2.20%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 191.13 132.30 134.36 181.47 167.23 116.26 115.09 8.81%
EPS 75.21 32.51 37.33 88.21 44.21 17.15 29.00 17.19%
DPS 40.00 21.33 26.67 40.00 25.33 21.33 21.33 11.03%
NAPS 8.05 7.47 7.33 7.83 7.56 7.08 7.06 2.20%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 6.71 5.90 6.58 6.85 8.10 7.51 9.25 -
P/RPS 3.51 4.46 4.90 3.77 4.84 6.46 8.04 -12.89%
P/EPS 8.92 18.15 17.63 7.77 18.32 43.80 31.89 -19.11%
EY 11.21 5.51 5.67 12.88 5.46 2.28 3.14 23.60%
DY 5.96 3.62 4.05 5.84 3.13 2.84 2.31 17.09%
P/NAPS 0.83 0.79 0.90 0.87 1.07 1.06 1.31 -7.31%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/07/21 28/07/20 31/07/19 30/07/18 26/07/17 28/07/16 30/07/15 -
Price 6.60 5.85 6.50 7.25 7.78 7.41 8.82 -
P/RPS 3.45 4.42 4.84 4.00 4.65 6.37 7.66 -12.43%
P/EPS 8.78 18.00 17.41 8.22 17.60 43.21 30.41 -18.68%
EY 11.40 5.56 5.74 12.17 5.68 2.31 3.29 22.98%
DY 6.06 3.65 4.10 5.52 3.26 2.88 2.42 16.51%
P/NAPS 0.82 0.78 0.89 0.93 1.03 1.05 1.25 -6.77%

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