[CHEETAH] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 4.23%
YoY- -15.91%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 129,557 131,015 130,394 125,582 125,015 123,714 127,339 1.15%
PBT 5,204 7,611 9,410 11,759 11,306 11,572 12,926 -45.38%
Tax -1,294 -1,918 -2,349 -3,111 -3,009 -3,056 -3,409 -47.48%
NP 3,910 5,693 7,061 8,648 8,297 8,516 9,517 -44.64%
-
NP to SH 3,910 5,693 7,061 8,648 8,297 8,516 9,517 -44.64%
-
Tax Rate 24.87% 25.20% 24.96% 26.46% 26.61% 26.41% 26.37% -
Total Cost 125,647 125,322 123,333 116,934 116,718 115,198 117,822 4.36%
-
Net Worth 131,337 130,687 125,730 127,784 127,175 127,025 124,223 3.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,496 1,496 1,496 2,890 2,890 2,890 2,890 -35.45%
Div Payout % 38.28% 26.29% 21.20% 33.42% 34.84% 33.94% 30.37% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 131,337 130,687 125,730 127,784 127,175 127,025 124,223 3.77%
NOSH 122,745 122,137 119,743 121,700 122,284 122,139 122,994 -0.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.02% 4.35% 5.42% 6.89% 6.64% 6.88% 7.47% -
ROE 2.98% 4.36% 5.62% 6.77% 6.52% 6.70% 7.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 105.55 107.27 108.89 103.19 102.23 101.29 103.53 1.29%
EPS 3.19 4.66 5.90 7.11 6.79 6.97 7.74 -44.52%
DPS 1.22 1.25 1.25 2.35 2.36 2.37 2.35 -35.32%
NAPS 1.07 1.07 1.05 1.05 1.04 1.04 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 121,700
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.63 26.93 26.80 25.81 25.69 25.43 26.17 1.16%
EPS 0.80 1.17 1.45 1.78 1.71 1.75 1.96 -44.88%
DPS 0.31 0.31 0.31 0.59 0.59 0.59 0.59 -34.80%
NAPS 0.2699 0.2686 0.2584 0.2626 0.2614 0.2611 0.2553 3.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.50 0.565 0.56 0.51 0.49 0.51 0.485 -
P/RPS 0.47 0.53 0.51 0.49 0.48 0.50 0.47 0.00%
P/EPS 15.70 12.12 9.50 7.18 7.22 7.31 6.27 84.08%
EY 6.37 8.25 10.53 13.93 13.85 13.67 15.95 -45.67%
DY 2.44 2.21 2.23 4.61 4.82 4.64 4.85 -36.66%
P/NAPS 0.47 0.53 0.53 0.49 0.47 0.49 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 28/08/14 16/05/14 25/02/14 27/11/13 29/08/13 -
Price 0.52 0.545 0.65 0.585 0.51 0.525 0.54 -
P/RPS 0.49 0.51 0.60 0.57 0.50 0.52 0.52 -3.87%
P/EPS 16.32 11.69 11.02 8.23 7.52 7.53 6.98 75.88%
EY 6.13 8.55 9.07 12.15 13.30 13.28 14.33 -43.13%
DY 2.35 2.29 1.92 4.02 4.63 4.51 4.35 -33.59%
P/NAPS 0.49 0.51 0.62 0.56 0.49 0.50 0.53 -5.08%

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