[CHINTEK] YoY TTM Result on 30-Nov-2018 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
30-Nov-2018 [#1]
Profit Trend
QoQ- -5.47%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 195,515 141,982 126,210 136,559 148,696 126,789 104,099 11.06%
PBT 102,340 57,342 39,690 78,381 51,472 33,868 31,617 21.60%
Tax -22,552 -13,395 -9,035 -10,177 -13,076 -6,370 -5,771 25.47%
NP 79,788 43,947 30,655 68,204 38,396 27,498 25,846 20.64%
-
NP to SH 79,788 43,947 30,655 68,204 38,396 27,498 25,846 20.64%
-
Tax Rate 22.04% 23.36% 22.76% 12.98% 25.40% 18.81% 18.25% -
Total Cost 115,727 98,035 95,555 68,355 110,300 99,291 78,253 6.73%
-
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 29,236 17,358 16,445 27,408 18,272 15,531 14,618 12.23%
Div Payout % 36.64% 39.50% 53.65% 40.19% 47.59% 56.48% 56.56% -
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 40.81% 30.95% 24.29% 49.94% 25.82% 21.69% 24.83% -
ROE 10.52% 6.25% 4.49% 10.33% 5.44% 4.06% 3.96% -
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 214.00 155.40 138.14 149.47 162.75 138.78 113.94 11.06%
EPS 87.33 48.10 33.55 74.65 42.03 30.10 28.29 20.64%
DPS 32.00 19.00 18.00 30.00 20.00 17.00 16.00 12.23%
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 214.01 155.41 138.15 149.48 162.76 138.78 113.95 11.06%
EPS 87.34 48.10 33.56 74.66 42.03 30.10 28.29 20.64%
DPS 32.00 19.00 18.00 30.00 20.00 17.00 16.00 12.23%
NAPS 8.3005 7.7005 7.4705 7.2305 7.7305 7.4205 7.1405 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 3.32 4.39 4.71 4.47 4.67 5.48 7.11 -11.90%
P/EPS 8.14 14.18 19.37 8.95 18.08 25.25 28.63 -18.89%
EY 12.28 7.05 5.16 11.18 5.53 3.96 3.49 23.30%
DY 4.50 2.79 2.77 4.49 2.63 2.24 1.98 14.64%
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 3.22 4.42 5.02 4.46 4.79 5.62 6.76 -11.61%
P/EPS 7.90 14.28 20.65 8.93 18.56 25.92 27.22 -18.61%
EY 12.66 7.00 4.84 11.19 5.39 3.86 3.67 22.89%
DY 4.64 2.77 2.60 4.50 2.56 2.18 2.08 14.29%
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