[CHINTEK] YoY Annualized Quarter 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- 18.43%
YoY- 131.39%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 208,176 262,189 174,622 120,877 122,753 165,794 152,782 5.28%
PBT 67,272 143,261 84,841 39,354 45,457 95,213 51,892 4.41%
Tax -14,396 -31,358 -16,126 -9,658 -11,352 -14,617 -11,502 3.80%
NP 52,876 111,902 68,714 29,696 34,105 80,596 40,389 4.59%
-
NP to SH 52,876 111,902 68,714 29,696 34,105 80,596 40,389 4.59%
-
Tax Rate 21.40% 21.89% 19.01% 24.54% 24.97% 15.35% 22.17% -
Total Cost 155,300 150,286 105,908 91,181 88,648 85,198 112,393 5.53%
-
Net Worth 854,244 816,785 735,472 682,481 669,690 715,372 690,704 3.60%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 24,363 51,163 36,545 19,490 24,363 36,545 23,145 0.85%
Div Payout % 46.08% 45.72% 53.18% 65.63% 71.44% 45.34% 57.31% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 854,244 816,785 735,472 682,481 669,690 715,372 690,704 3.60%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 25.40% 42.68% 39.35% 24.57% 27.78% 48.61% 26.44% -
ROE 6.19% 13.70% 9.34% 4.35% 5.09% 11.27% 5.85% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 227.86 286.98 191.13 132.30 134.36 181.47 167.23 5.28%
EPS 57.88 122.48 75.21 32.51 37.33 88.21 44.21 4.59%
DPS 26.67 56.00 40.00 21.33 26.67 40.00 25.33 0.86%
NAPS 9.35 8.94 8.05 7.47 7.33 7.83 7.56 3.60%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 227.86 286.98 191.13 132.30 134.36 181.47 167.23 5.28%
EPS 57.88 122.48 75.21 32.51 37.33 88.21 44.21 4.59%
DPS 26.67 56.00 40.00 21.33 26.67 40.00 25.33 0.86%
NAPS 9.35 8.94 8.05 7.47 7.33 7.83 7.56 3.60%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 7.98 9.18 6.71 5.90 6.58 6.85 8.10 -
P/RPS 3.50 3.20 3.51 4.46 4.90 3.77 4.84 -5.25%
P/EPS 13.79 7.50 8.92 18.15 17.63 7.77 18.32 -4.62%
EY 7.25 13.34 11.21 5.51 5.67 12.88 5.46 4.83%
DY 3.34 6.10 5.96 3.62 4.05 5.84 3.13 1.08%
P/NAPS 0.85 1.03 0.83 0.79 0.90 0.87 1.07 -3.76%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 28/07/23 28/07/22 30/07/21 28/07/20 31/07/19 30/07/18 26/07/17 -
Price 7.90 9.15 6.60 5.85 6.50 7.25 7.78 -
P/RPS 3.47 3.19 3.45 4.42 4.84 4.00 4.65 -4.75%
P/EPS 13.65 7.47 8.78 18.00 17.41 8.22 17.60 -4.14%
EY 7.33 13.39 11.40 5.56 5.74 12.17 5.68 4.34%
DY 3.38 6.12 6.06 3.65 4.10 5.52 3.26 0.60%
P/NAPS 0.84 1.02 0.82 0.78 0.89 0.93 1.03 -3.33%

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