[CHINTEK] YoY Quarter Result on 30-Nov-2021 [#1]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 66.17%
YoY- 74.26%
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 58,203 45,406 33,237 29,147 42,512 42,462 27,813 13.08%
PBT 34,652 20,039 9,938 12,853 18,181 19,300 7,780 28.24%
Tax -7,169 -4,268 -2,127 -3,210 -4,592 -3,568 -1,794 25.94%
NP 27,483 15,771 7,811 9,643 13,589 15,732 5,986 28.89%
-
NP to SH 27,483 15,771 7,811 9,643 13,589 15,732 5,986 28.89%
-
Tax Rate 20.69% 21.30% 21.40% 24.97% 25.26% 18.49% 23.06% -
Total Cost 30,720 29,635 25,426 19,504 28,923 26,730 21,827 5.85%
-
Net Worth 758,312 703,495 682,481 660,554 706,235 677,913 652,331 2.53%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 11,877 10,049 7,309 9,136 9,136 8,222 7,309 8.41%
Div Payout % 43.22% 63.72% 93.57% 94.75% 67.23% 52.27% 122.10% -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 758,312 703,495 682,481 660,554 706,235 677,913 652,331 2.53%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 47.22% 34.73% 23.50% 33.08% 31.97% 37.05% 21.52% -
ROE 3.62% 2.24% 1.14% 1.46% 1.92% 2.32% 0.92% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 63.71 49.70 36.38 31.90 46.53 46.48 30.44 13.08%
EPS 30.08 17.26 8.55 10.55 14.87 17.22 6.55 28.89%
DPS 13.00 11.00 8.00 10.00 10.00 9.00 8.00 8.42%
NAPS 8.30 7.70 7.47 7.23 7.73 7.42 7.14 2.53%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 63.71 49.70 36.38 31.90 46.53 46.48 30.44 13.08%
EPS 30.08 17.26 8.55 10.55 14.87 17.22 6.55 28.89%
DPS 13.00 11.00 8.00 10.00 10.00 9.00 8.00 8.42%
NAPS 8.30 7.70 7.47 7.23 7.73 7.42 7.14 2.53%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 7.11 6.82 6.50 6.68 7.60 7.60 8.10 -
P/RPS 11.16 13.72 17.87 20.94 16.33 16.35 26.61 -13.47%
P/EPS 23.64 39.51 76.03 63.29 51.10 44.14 123.63 -24.07%
EY 4.23 2.53 1.32 1.58 1.96 2.27 0.81 31.68%
DY 1.83 1.61 1.23 1.50 1.32 1.18 0.99 10.77%
P/NAPS 0.86 0.89 0.87 0.92 0.98 1.02 1.13 -4.44%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 27/01/22 26/01/21 20/01/20 29/01/19 29/01/18 23/01/17 27/01/16 -
Price 6.90 6.87 6.93 6.67 7.80 7.80 7.70 -
P/RPS 10.83 13.82 19.05 20.91 16.76 16.78 25.29 -13.17%
P/EPS 22.94 39.80 81.06 63.20 52.44 45.30 117.52 -23.81%
EY 4.36 2.51 1.23 1.58 1.91 2.21 0.85 31.29%
DY 1.88 1.60 1.15 1.50 1.28 1.15 1.04 10.36%
P/NAPS 0.83 0.89 0.93 0.92 1.01 1.05 1.08 -4.28%

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