[CHINTEK] YoY TTM 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- 33.51%
YoY- 94.77%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 170,122 120,713 117,643 158,405 147,063 103,763 108,671 7.74%
PBT 81,357 37,644 46,776 85,081 46,459 14,808 37,146 13.94%
Tax -16,105 -8,848 -9,110 -14,388 -10,164 -3,053 -6,054 17.69%
NP 65,252 28,796 37,666 70,693 36,295 11,755 31,092 13.13%
-
NP to SH 65,252 28,796 37,666 70,693 36,295 11,755 31,092 13.13%
-
Tax Rate 19.80% 23.50% 19.48% 16.91% 21.88% 20.62% 16.30% -
Total Cost 104,870 91,917 79,977 87,712 110,768 92,008 77,579 5.14%
-
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 27,408 14,618 18,272 27,408 17,358 14,620 14,618 11.03%
Div Payout % 42.00% 50.76% 48.51% 38.77% 47.83% 124.37% 47.02% -
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 38.36% 23.85% 32.02% 44.63% 24.68% 11.33% 28.61% -
ROE 8.87% 4.22% 5.62% 9.88% 5.25% 1.82% 4.82% -
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 186.20 132.12 128.76 173.38 160.97 113.57 118.94 7.74%
EPS 71.42 31.52 41.23 77.38 39.73 12.87 34.03 13.13%
DPS 30.00 16.00 20.00 30.00 19.00 16.00 16.00 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 186.20 132.12 128.76 173.38 160.97 113.57 118.94 7.74%
EPS 71.42 31.52 41.23 77.38 39.73 12.87 34.03 13.13%
DPS 30.00 16.00 20.00 30.00 19.00 16.00 16.00 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 3.60 4.47 5.11 3.95 5.03 6.61 7.78 -12.04%
P/EPS 9.40 18.72 15.96 8.85 20.39 58.37 27.18 -16.20%
EY 10.64 5.34 6.27 11.30 4.90 1.71 3.68 19.33%
DY 4.47 2.71 3.04 4.38 2.35 2.13 1.73 17.12%
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 3.54 4.43 5.05 4.18 4.83 6.52 7.42 -11.59%
P/EPS 9.24 18.56 15.77 9.37 19.58 57.59 25.92 -15.78%
EY 10.82 5.39 6.34 10.67 5.11 1.74 3.86 18.72%
DY 4.55 2.74 3.08 4.14 2.44 2.16 1.81 16.58%
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