[CHEETAH] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -9.36%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,823 133,681 134,504 145,280 130,394 133,130 136,178 -3.64%
PBT 3,835 2,180 5,966 8,556 9,410 11,744 14,378 -58.66%
Tax -1,211 -576 -1,514 -2,156 -2,349 -2,952 -3,624 -51.94%
NP 2,624 1,604 4,452 6,400 7,061 8,792 10,754 -61.05%
-
NP to SH 2,624 1,604 4,452 6,400 7,061 8,792 10,754 -61.05%
-
Tax Rate 31.58% 26.42% 25.38% 25.20% 24.96% 25.14% 25.21% -
Total Cost 126,199 132,077 130,052 138,880 123,333 124,338 125,424 0.41%
-
Net Worth 128,792 131,461 130,869 130,687 128,049 128,216 127,092 0.89%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 902 - - - 1,524 - - -
Div Payout % 34.40% - - - 21.59% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,792 131,461 130,869 130,687 128,049 128,216 127,092 0.89%
NOSH 120,366 124,020 122,307 122,137 121,951 122,111 122,204 -1.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.04% 1.20% 3.31% 4.41% 5.42% 6.60% 7.90% -
ROE 2.04% 1.22% 3.40% 4.90% 5.51% 6.86% 8.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 107.03 107.79 109.97 118.95 106.92 109.02 111.43 -2.65%
EPS 2.18 1.29 3.64 5.24 5.79 7.20 8.80 -60.65%
DPS 0.75 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 1.07 1.06 1.07 1.07 1.05 1.05 1.04 1.91%
Adjusted Per Share Value based on latest NOSH - 122,137
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.48 27.48 27.65 29.86 26.80 27.36 27.99 -3.63%
EPS 0.54 0.33 0.92 1.32 1.45 1.81 2.21 -61.01%
DPS 0.19 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.2647 0.2702 0.269 0.2686 0.2632 0.2635 0.2612 0.89%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.47 0.51 0.50 0.565 0.56 0.51 0.49 -
P/RPS 0.44 0.47 0.45 0.47 0.52 0.47 0.44 0.00%
P/EPS 21.56 39.43 13.74 10.78 9.67 7.08 5.57 147.13%
EY 4.64 2.54 7.28 9.27 10.34 14.12 17.96 -59.53%
DY 1.60 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 0.44 0.48 0.47 0.53 0.53 0.49 0.47 -4.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 16/02/15 19/11/14 28/08/14 16/05/14 25/02/14 -
Price 0.37 0.49 0.52 0.545 0.65 0.585 0.51 -
P/RPS 0.35 0.45 0.47 0.46 0.61 0.54 0.46 -16.69%
P/EPS 16.97 37.89 14.29 10.40 11.23 8.12 5.80 104.96%
EY 5.89 2.64 7.00 9.61 8.91 12.31 17.25 -51.24%
DY 2.03 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.35 0.46 0.49 0.51 0.62 0.56 0.49 -20.14%

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