[CHEETAH] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -10.52%
YoY- -20.94%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 130,394 125,582 125,015 123,714 127,339 129,002 127,174 1.68%
PBT 9,410 11,759 11,306 11,572 12,926 13,978 14,243 -24.20%
Tax -2,349 -3,111 -3,009 -3,056 -3,409 -3,694 -3,752 -26.87%
NP 7,061 8,648 8,297 8,516 9,517 10,284 10,491 -23.25%
-
NP to SH 7,061 8,648 8,297 8,516 9,517 10,284 10,491 -23.25%
-
Tax Rate 24.96% 26.46% 26.61% 26.41% 26.37% 26.43% 26.34% -
Total Cost 123,333 116,934 116,718 115,198 117,822 118,718 116,683 3.77%
-
Net Worth 125,730 127,784 127,175 127,025 124,223 125,507 125,795 -0.03%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,496 2,890 2,890 2,890 2,890 3,240 3,240 -40.34%
Div Payout % 21.20% 33.42% 34.84% 33.94% 30.37% 31.51% 30.89% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 125,730 127,784 127,175 127,025 124,223 125,507 125,795 -0.03%
NOSH 119,743 121,700 122,284 122,139 122,994 125,507 124,549 -2.59%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.42% 6.89% 6.64% 6.88% 7.47% 7.97% 8.25% -
ROE 5.62% 6.77% 6.52% 6.70% 7.66% 8.19% 8.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 108.89 103.19 102.23 101.29 103.53 102.78 102.11 4.39%
EPS 5.90 7.11 6.79 6.97 7.74 8.19 8.42 -21.16%
DPS 1.25 2.35 2.36 2.37 2.35 2.55 2.60 -38.71%
NAPS 1.05 1.05 1.04 1.04 1.01 1.00 1.01 2.63%
Adjusted Per Share Value based on latest NOSH - 122,139
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.80 25.81 25.69 25.43 26.17 26.51 26.14 1.68%
EPS 1.45 1.78 1.71 1.75 1.96 2.11 2.16 -23.38%
DPS 0.31 0.59 0.59 0.59 0.59 0.67 0.67 -40.26%
NAPS 0.2584 0.2626 0.2614 0.2611 0.2553 0.258 0.2586 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.56 0.51 0.49 0.51 0.485 0.46 0.50 -
P/RPS 0.51 0.49 0.48 0.50 0.47 0.45 0.49 2.71%
P/EPS 9.50 7.18 7.22 7.31 6.27 5.61 5.94 36.87%
EY 10.53 13.93 13.85 13.67 15.95 17.81 16.85 -26.96%
DY 2.23 4.61 4.82 4.64 4.85 5.54 5.20 -43.22%
P/NAPS 0.53 0.49 0.47 0.49 0.48 0.46 0.50 3.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 16/05/14 25/02/14 27/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.65 0.585 0.51 0.525 0.54 0.49 0.48 -
P/RPS 0.60 0.57 0.50 0.52 0.52 0.48 0.47 17.73%
P/EPS 11.02 8.23 7.52 7.53 6.98 5.98 5.70 55.38%
EY 9.07 12.15 13.30 13.28 14.33 16.72 17.55 -35.67%
DY 1.92 4.02 4.63 4.51 4.35 5.20 5.42 -50.03%
P/NAPS 0.62 0.56 0.49 0.50 0.53 0.49 0.48 18.65%

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