[CHINTEK] YoY Quarter Result on 2022-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 63,185 62,956 58,203 45,406 33,237 29,147 42,512 6.82% YoY % 0.36% 8.17% 28.18% 36.61% 14.03% -31.44% - Horiz. % 148.63% 148.09% 136.91% 106.81% 78.18% 68.56% 100.00%
PBT 27,367 31,292 34,652 20,039 9,938 12,853 18,181 7.05% YoY % -12.54% -9.70% 72.92% 101.64% -22.68% -29.31% - Horiz. % 150.53% 172.11% 190.59% 110.22% 54.66% 70.69% 100.00%
Tax -6,042 -5,997 -7,169 -4,268 -2,127 -3,210 -4,592 4.68% YoY % -0.75% 16.35% -67.97% -100.66% 33.74% 30.10% - Horiz. % 131.58% 130.60% 156.12% 92.94% 46.32% 69.90% 100.00%
NP 21,325 25,295 27,483 15,771 7,811 9,643 13,589 7.80% YoY % -15.69% -7.96% 74.26% 101.91% -19.00% -29.04% - Horiz. % 156.93% 186.14% 202.24% 116.06% 57.48% 70.96% 100.00%
NP to SH 21,325 25,295 27,483 15,771 7,811 9,643 13,589 7.80% YoY % -15.69% -7.96% 74.26% 101.91% -19.00% -29.04% - Horiz. % 156.93% 186.14% 202.24% 116.06% 57.48% 70.96% 100.00%
Tax Rate 22.08 % 19.16 % 20.69 % 21.30 % 21.40 % 24.97 % 25.26 % -2.22% YoY % 15.24% -7.39% -2.86% -0.47% -14.30% -1.15% - Horiz. % 87.41% 75.85% 81.91% 84.32% 84.72% 98.85% 100.00%
Total Cost 41,860 37,661 30,720 29,635 25,426 19,504 28,923 6.35% YoY % 11.15% 22.59% 3.66% 16.55% 30.36% -32.57% - Horiz. % 144.73% 130.21% 106.21% 102.46% 87.91% 67.43% 100.00%
Net Worth 881,652 835,057 758,312 703,495 682,481 660,554 706,235 3.76% YoY % 5.58% 10.12% 7.79% 3.08% 3.32% -6.47% - Horiz. % 124.84% 118.24% 107.37% 99.61% 96.64% 93.53% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 10,963 9,136 11,877 10,049 7,309 9,136 9,136 3.08% YoY % 20.00% -23.08% 18.18% 37.50% -20.00% 0.00% - Horiz. % 120.00% 100.00% 130.00% 110.00% 80.00% 100.00% 100.00%
Div Payout % 51.41 % 36.12 % 43.22 % 63.72 % 93.57 % 94.75 % 67.23 % -4.37% YoY % 42.33% -16.43% -32.17% -31.90% -1.25% 40.93% - Horiz. % 76.47% 53.73% 64.29% 94.78% 139.18% 140.93% 100.00%
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 881,652 835,057 758,312 703,495 682,481 660,554 706,235 3.76% YoY % 5.58% 10.12% 7.79% 3.08% 3.32% -6.47% - Horiz. % 124.84% 118.24% 107.37% 99.61% 96.64% 93.53% 100.00%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 33.75 % 40.18 % 47.22 % 34.73 % 23.50 % 33.08 % 31.97 % 0.91% YoY % -16.00% -14.91% 35.96% 47.79% -28.96% 3.47% - Horiz. % 105.57% 125.68% 147.70% 108.63% 73.51% 103.47% 100.00%
ROE 2.42 % 3.03 % 3.62 % 2.24 % 1.14 % 1.46 % 1.92 % 3.93% YoY % -20.13% -16.30% 61.61% 96.49% -21.92% -23.96% - Horiz. % 126.04% 157.81% 188.54% 116.67% 59.38% 76.04% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 69.16 68.91 63.71 49.70 36.38 31.90 46.53 6.83% YoY % 0.36% 8.16% 28.19% 36.61% 14.04% -31.44% - Horiz. % 148.64% 148.10% 136.92% 106.81% 78.19% 68.56% 100.00%
EPS 23.34 27.69 30.08 17.26 8.55 10.55 14.87 7.80% YoY % -15.71% -7.95% 74.28% 101.87% -18.96% -29.05% - Horiz. % 156.96% 186.21% 202.29% 116.07% 57.50% 70.95% 100.00%
DPS 12.00 10.00 13.00 11.00 8.00 10.00 10.00 3.08% YoY % 20.00% -23.08% 18.18% 37.50% -20.00% 0.00% - Horiz. % 120.00% 100.00% 130.00% 110.00% 80.00% 100.00% 100.00%
NAPS 9.6500 9.1400 8.3000 7.7000 7.4700 7.2300 7.7300 3.76% YoY % 5.58% 10.12% 7.79% 3.08% 3.32% -6.47% - Horiz. % 124.84% 118.24% 107.37% 99.61% 96.64% 93.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,363 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 69.16 68.91 63.71 49.70 36.38 31.90 46.53 6.83% YoY % 0.36% 8.16% 28.19% 36.61% 14.04% -31.44% - Horiz. % 148.64% 148.10% 136.92% 106.81% 78.19% 68.56% 100.00%
EPS 23.34 27.69 30.08 17.26 8.55 10.55 14.87 7.80% YoY % -15.71% -7.95% 74.28% 101.87% -18.96% -29.05% - Horiz. % 156.96% 186.21% 202.29% 116.07% 57.50% 70.95% 100.00%
DPS 12.00 10.00 13.00 11.00 8.00 10.00 10.00 3.08% YoY % 20.00% -23.08% 18.18% 37.50% -20.00% 0.00% - Horiz. % 120.00% 100.00% 130.00% 110.00% 80.00% 100.00% 100.00%
NAPS 9.6500 9.1400 8.3000 7.7000 7.4700 7.2300 7.7300 3.76% YoY % 5.58% 10.12% 7.79% 3.08% 3.32% -6.47% - Horiz. % 124.84% 118.24% 107.37% 99.61% 96.64% 93.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 7.6400 8.5300 7.1100 6.8200 6.5000 6.6800 7.6000 -
P/RPS 11.05 12.38 11.16 13.72 17.87 20.94 16.33 -6.30% YoY % -10.74% 10.93% -18.66% -23.22% -14.66% 28.23% - Horiz. % 67.67% 75.81% 68.34% 84.02% 109.43% 128.23% 100.00%
P/EPS 32.73 30.81 23.64 39.51 76.03 63.29 51.10 -7.15% YoY % 6.23% 30.33% -40.17% -48.03% 20.13% 23.86% - Horiz. % 64.05% 60.29% 46.26% 77.32% 148.79% 123.86% 100.00%
EY 3.06 3.25 4.23 2.53 1.32 1.58 1.96 7.70% YoY % -5.85% -23.17% 67.19% 91.67% -16.46% -19.39% - Horiz. % 156.12% 165.82% 215.82% 129.08% 67.35% 80.61% 100.00%
DY 1.57 1.17 1.83 1.61 1.23 1.50 1.32 2.93% YoY % 34.19% -36.07% 13.66% 30.89% -18.00% 13.64% - Horiz. % 118.94% 88.64% 138.64% 121.97% 93.18% 113.64% 100.00%
P/NAPS 0.79 0.93 0.86 0.89 0.87 0.92 0.98 -3.53% YoY % -15.05% 8.14% -3.37% 2.30% -5.43% -6.12% - Horiz. % 80.61% 94.90% 87.76% 90.82% 88.78% 93.88% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 29/01/24 30/01/23 27/01/22 26/01/21 20/01/20 29/01/19 29/01/18 -
Price 7.4500 8.2200 6.9000 6.8700 6.9300 6.6700 7.8000 -
P/RPS 10.77 11.93 10.83 13.82 19.05 20.91 16.76 -7.10% YoY % -9.72% 10.16% -21.64% -27.45% -8.90% 24.76% - Horiz. % 64.26% 71.18% 64.62% 82.46% 113.66% 124.76% 100.00%
P/EPS 31.92 29.69 22.94 39.80 81.06 63.20 52.44 -7.94% YoY % 7.51% 29.42% -42.36% -50.90% 28.26% 20.52% - Horiz. % 60.87% 56.62% 43.75% 75.90% 154.58% 120.52% 100.00%
EY 3.13 3.37 4.36 2.51 1.23 1.58 1.91 8.58% YoY % -7.12% -22.71% 73.71% 104.07% -22.15% -17.28% - Horiz. % 163.87% 176.44% 228.27% 131.41% 64.40% 82.72% 100.00%
DY 1.61 1.22 1.88 1.60 1.15 1.50 1.28 3.90% YoY % 31.97% -35.11% 17.50% 39.13% -23.33% 17.19% - Horiz. % 125.78% 95.31% 146.88% 125.00% 89.84% 117.19% 100.00%
P/NAPS 0.77 0.90 0.83 0.89 0.93 0.92 1.01 -4.42% YoY % -14.44% 8.43% -6.74% -4.30% 1.09% -8.91% - Horiz. % 76.24% 89.11% 82.18% 88.12% 92.08% 91.09% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1st Quarter 30.11.2022.pdf 
