[CHINTEK] YoY Quarter Result on 30-Nov-2019 [#1]

Announcement Date
20-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- 19.73%
YoY- -19.0%
View:
Show?
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 62,956 58,203 45,406 33,237 29,147 42,512 42,462 6.78%
PBT 31,292 34,652 20,039 9,938 12,853 18,181 19,300 8.38%
Tax -5,997 -7,169 -4,268 -2,127 -3,210 -4,592 -3,568 9.03%
NP 25,295 27,483 15,771 7,811 9,643 13,589 15,732 8.23%
-
NP to SH 25,295 27,483 15,771 7,811 9,643 13,589 15,732 8.23%
-
Tax Rate 19.16% 20.69% 21.30% 21.40% 24.97% 25.26% 18.49% -
Total Cost 37,661 30,720 29,635 25,426 19,504 28,923 26,730 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 9,136 11,877 10,049 7,309 9,136 9,136 8,222 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 3.03% 3.62% 2.24% 1.14% 1.46% 1.92% 2.32% -
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 68.91 63.71 49.70 36.38 31.90 46.53 46.48 6.77%
EPS 27.69 30.08 17.26 8.55 10.55 14.87 17.22 8.23%
DPS 10.00 13.00 11.00 8.00 10.00 10.00 9.00 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 68.91 63.71 49.70 36.38 31.90 46.53 46.48 6.77%
EPS 27.69 30.08 17.26 8.55 10.55 14.87 17.22 8.23%
DPS 10.00 13.00 11.00 8.00 10.00 10.00 9.00 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 12.38 11.16 13.72 17.87 20.94 16.33 16.35 -4.52%
P/EPS 30.81 23.64 39.51 76.03 63.29 51.10 44.14 -5.81%
EY 3.25 4.23 2.53 1.32 1.58 1.96 2.27 6.16%
DY 1.17 1.83 1.61 1.23 1.50 1.32 1.18 -0.14%
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 11.93 10.83 13.82 19.05 20.91 16.76 16.78 -5.52%
P/EPS 29.69 22.94 39.80 81.06 63.20 52.44 45.30 -6.79%
EY 3.37 4.36 2.51 1.23 1.58 1.91 2.21 7.28%
DY 1.22 1.88 1.60 1.15 1.50 1.28 1.15 0.98%
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