[CHEETAH] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 57.5%
YoY- 296.26%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 147,176 141,475 113,781 115,006 115,703 116,956 119,624 14.80%
PBT 928 348 2,977 1,083 694 1,665 482 54.70%
Tax -33 -33 -673 -453 -294 -630 -919 -89.09%
NP 895 315 2,304 630 400 1,035 -437 -
-
NP to SH 895 315 2,304 630 400 1,035 -437 -
-
Tax Rate 3.56% 9.48% 22.61% 41.83% 42.36% 37.84% 190.66% -
Total Cost 146,281 141,160 111,477 114,376 115,303 115,921 120,061 14.06%
-
Net Worth 125,196 128,642 125,196 125,196 125,161 129,200 125,922 -0.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 461 461 461 461 - -
Div Payout % - - 20.03% 73.24% 115.36% 44.58% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 125,196 128,642 125,196 125,196 125,161 129,200 125,922 -0.38%
NOSH 127,620 127,620 127,620 127,620 127,620 127,620 127,620 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.61% 0.22% 2.02% 0.55% 0.35% 0.88% -0.37% -
ROE 0.71% 0.24% 1.84% 0.50% 0.32% 0.80% -0.35% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 128.14 123.17 99.06 100.13 98.91 101.39 103.55 15.24%
EPS 0.78 0.27 2.01 0.55 0.34 0.90 -0.38 -
DPS 0.00 0.00 0.40 0.40 0.40 0.40 0.00 -
NAPS 1.09 1.12 1.09 1.09 1.07 1.12 1.09 0.00%
Adjusted Per Share Value based on latest NOSH - 127,620
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.27 29.10 23.40 23.65 23.80 24.05 24.60 14.81%
EPS 0.18 0.06 0.47 0.13 0.08 0.21 -0.09 -
DPS 0.00 0.00 0.09 0.09 0.09 0.09 0.00 -
NAPS 0.2575 0.2646 0.2575 0.2575 0.2574 0.2657 0.259 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.29 0.285 0.30 0.32 0.39 0.40 0.38 -
P/RPS 0.23 0.23 0.30 0.32 0.39 0.39 0.37 -27.14%
P/EPS 37.22 103.92 14.96 58.34 114.05 44.58 -100.46 -
EY 2.69 0.96 6.69 1.71 0.88 2.24 -1.00 -
DY 0.00 0.00 1.33 1.25 1.03 1.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.29 0.36 0.36 0.35 -15.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 25/02/19 16/11/18 24/08/18 25/05/18 -
Price 0.33 0.29 0.32 0.35 0.38 0.40 0.38 -
P/RPS 0.26 0.24 0.32 0.35 0.38 0.39 0.37 -20.94%
P/EPS 42.35 105.74 15.95 63.81 111.12 44.58 -100.46 -
EY 2.36 0.95 6.27 1.57 0.90 2.24 -1.00 -
DY 0.00 0.00 1.25 1.14 1.05 1.00 0.00 -
P/NAPS 0.30 0.26 0.29 0.32 0.36 0.36 0.35 -9.75%

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