[CHINTEK] YoY Quarter Result on 2022-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 47,032 83,321 49,131 33,692 33,480 39,643 34,557 5.27% YoY % -43.55% 69.59% 45.82% 0.63% -15.55% 14.72% - Horiz. % 136.10% 241.11% 142.17% 97.50% 96.88% 114.72% 100.00%
PBT 13,772 38,209 27,092 14,961 10,402 26,605 8,659 8.04% YoY % -63.96% 41.03% 81.08% 43.83% -60.90% 207.25% - Horiz. % 159.05% 441.26% 312.88% 172.78% 120.13% 307.25% 100.00%
Tax -2,331 -7,914 -4,565 -3,770 -2,631 -2,408 -2,207 0.91% YoY % 70.55% -73.36% -21.09% -43.29% -9.26% -9.11% - Horiz. % 105.62% 358.59% 206.84% 170.82% 119.21% 109.11% 100.00%
NP 11,441 30,295 22,527 11,191 7,771 24,197 6,452 10.01% YoY % -62.23% 34.48% 101.30% 44.01% -67.88% 275.03% - Horiz. % 177.32% 469.54% 349.15% 173.45% 120.44% 375.03% 100.00%
NP to SH 11,441 30,295 22,527 11,191 7,771 24,197 6,452 10.01% YoY % -62.23% 34.48% 101.30% 44.01% -67.88% 275.03% - Horiz. % 177.32% 469.54% 349.15% 173.45% 120.44% 375.03% 100.00%
Tax Rate 16.93 % 20.71 % 16.85 % 25.20 % 25.29 % 9.05 % 25.49 % -6.59% YoY % -18.25% 22.91% -33.13% -0.36% 179.45% -64.50% - Horiz. % 66.42% 81.25% 66.10% 98.86% 99.22% 35.50% 100.00%
Total Cost 35,591 53,026 26,604 22,501 25,709 15,446 28,105 4.01% YoY % -32.88% 99.32% 18.23% -12.48% 66.44% -45.04% - Horiz. % 126.64% 188.67% 94.66% 80.06% 91.47% 54.96% 100.00%
Net Worth 854,244 816,785 735,472 682,481 669,690 715,372 690,704 3.60% YoY % 4.59% 11.06% 7.76% 1.91% -6.39% 3.57% - Horiz. % 123.68% 118.25% 106.48% 98.81% 96.96% 103.57% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 9,136 26,495 17,358 7,309 9,136 18,272 9,136 - YoY % -65.52% 52.63% 137.50% -20.00% -50.00% 100.00% - Horiz. % 100.00% 290.00% 190.00% 80.00% 100.00% 200.00% 100.00%
Div Payout % 79.86 % 87.46 % 77.06 % 65.31 % 117.57 % 75.52 % 141.60 % -9.10% YoY % -8.69% 13.50% 17.99% -44.45% 55.68% -46.67% - Horiz. % 56.40% 61.77% 54.42% 46.12% 83.03% 53.33% 100.00%
Equity 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 854,244 816,785 735,472 682,481 669,690 715,372 690,704 3.60% YoY % 4.59% 11.06% 7.76% 1.91% -6.39% 3.57% - Horiz. % 123.68% 118.25% 106.48% 98.81% 96.96% 103.57% 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 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 24.33 % 36.36 % 45.85 % 33.22 % 23.21 % 61.04 % 18.67 % 4.51% YoY % -33.09% -20.70% 38.02% 43.13% -61.98% 226.94% - Horiz. % 130.32% 194.75% 245.58% 177.93% 124.32% 326.94% 100.00%
ROE 1.34 % 3.71 % 3.06 % 1.64 % 1.16 % 3.38 % 0.93 % 6.27% YoY % -63.88% 21.24% 86.59% 41.38% -65.68% 263.44% - Horiz. % 144.09% 398.92% 329.03% 176.34% 124.73% 363.44% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 51.48 91.20 53.78 36.88 36.65 43.39 37.82 5.27% YoY % -43.55% 69.58% 45.82% 0.63% -15.53% 14.73% - Horiz. % 136.12% 241.14% 142.20% 97.51% 96.91% 114.73% 100.00%
EPS 12.52 33.16 24.66 12.25 8.51 26.48 7.06 10.01% YoY % -62.24% 34.47% 101.31% 43.95% -67.86% 275.07% - Horiz. % 177.34% 469.69% 349.29% 173.51% 120.54% 375.07% 100.00%
DPS 10.00 29.00 19.00 8.00 10.00 20.00 10.00 - YoY % -65.52% 52.63% 137.50% -20.00% -50.00% 100.00% - Horiz. % 100.00% 290.00% 190.00% 80.00% 100.00% 200.00% 100.00%
NAPS 9.3500 8.9400 8.0500 7.4700 7.3300 7.8300 7.5600 3.60% YoY % 4.59% 11.06% 7.76% 1.91% -6.39% 3.57% - Horiz. % 123.68% 118.25% 106.48% 98.81% 96.96% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,363 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 51.48 91.20 53.78 36.88 36.65 43.39 37.82 5.27% YoY % -43.55% 69.58% 45.82% 0.63% -15.53% 14.73% - Horiz. % 136.12% 241.14% 142.20% 97.51% 96.91% 114.73% 100.00%
EPS 12.52 33.16 24.66 12.25 8.51 26.48 7.06 10.01% YoY % -62.24% 34.47% 101.31% 43.95% -67.86% 275.07% - Horiz. % 177.34% 469.69% 349.29% 173.51% 120.54% 375.07% 100.00%
DPS 10.00 29.00 19.00 8.00 10.00 20.00 10.00 - YoY % -65.52% 52.63% 137.50% -20.00% -50.00% 100.00% - Horiz. % 100.00% 290.00% 190.00% 80.00% 100.00% 200.00% 100.00%
NAPS 9.3500 8.9400 8.0500 7.4700 7.3300 7.8300 7.5600 3.60% YoY % 4.59% 11.06% 7.76% 1.91% -6.39% 3.57% - Horiz. % 123.68% 118.25% 106.48% 98.81% 96.96% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 7.9800 9.1800 6.7100 5.9000 6.5800 6.8500 8.1000 -
P/RPS 15.50 10.07 12.48 16.00 17.96 15.79 21.42 -5.25% YoY % 53.92% -19.31% -22.00% -10.91% 13.74% -26.28% - Horiz. % 72.36% 47.01% 58.26% 74.70% 83.85% 73.72% 100.00%
P/EPS 63.72 27.68 27.21 48.17 77.36 25.86 114.70 -9.33% YoY % 130.20% 1.73% -43.51% -37.73% 199.15% -77.45% - Horiz. % 55.55% 24.13% 23.72% 42.00% 67.45% 22.55% 100.00%
EY 1.57 3.61 3.67 2.08 1.29 3.87 0.87 10.33% YoY % -56.51% -1.63% 76.44% 61.24% -66.67% 344.83% - Horiz. % 180.46% 414.94% 421.84% 239.08% 148.28% 444.83% 100.00%
DY 1.25 3.16 2.83 1.36 1.52 2.92 1.23 0.27% YoY % -60.44% 11.66% 108.09% -10.53% -47.95% 137.40% - Horiz. % 101.63% 256.91% 230.08% 110.57% 123.58% 237.40% 100.00%
P/NAPS 0.85 1.03 0.83 0.79 0.90 0.87 1.07 -3.76% YoY % -17.48% 24.10% 5.06% -12.22% 3.45% -18.69% - Horiz. % 79.44% 96.26% 77.57% 73.83% 84.11% 81.31% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date - 28/07/22 - 28/07/20 31/07/19 30/07/18 26/07/17 -
Price 7.9000 9.1500 6.6000 5.8500 6.5000 7.2500 7.7800 -
P/RPS 15.35 10.03 12.27 15.86 17.74 16.71 20.57 -4.76% YoY % 53.04% -18.26% -22.64% -10.60% 6.16% -18.77% - Horiz. % 74.62% 48.76% 59.65% 77.10% 86.24% 81.23% 100.00%
P/EPS 63.09 27.59 26.77 47.76 76.42 27.37 110.17 -8.87% YoY % 128.67% 3.06% -43.95% -37.50% 179.21% -75.16% - Horiz. % 57.27% 25.04% 24.30% 43.35% 69.37% 24.84% 100.00%
EY 1.59 3.62 3.74 2.09 1.31 3.65 0.91 9.74% YoY % -56.08% -3.21% 78.95% 59.54% -64.11% 301.10% - Horiz. % 174.73% 397.80% 410.99% 229.67% 143.96% 401.10% 100.00%
DY 1.27 3.17 2.88 1.37 1.54 2.76 1.29 -0.26% YoY % -59.94% 10.07% 110.22% -11.04% -44.20% 113.95% - Horiz. % 98.45% 245.74% 223.26% 106.20% 119.38% 213.95% 100.00%
P/NAPS 0.84 1.02 0.82 0.78 0.89 0.93 1.03 -3.34% YoY % -17.65% 24.39% 5.13% -12.36% -4.30% -9.71% - Horiz. % 81.55% 99.03% 79.61% 75.73% 86.41% 90.29% 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
3rd Quarter 31.5.2022.pdf 
