[CHEETAH] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -2.74%
YoY- -0.06%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 123,049 121,623 126,694 119,985 123,066 123,167 128,823 -2.99%
PBT 1,418 1,480 3,266 2,534 2,589 1,863 3,835 -48.32%
Tax -799 -968 -999 -865 -873 -715 -1,211 -24.11%
NP 619 512 2,267 1,669 1,716 1,148 2,624 -61.65%
-
NP to SH 619 512 2,267 1,669 1,716 1,148 2,624 -61.65%
-
Tax Rate 56.35% 65.41% 30.59% 34.14% 33.72% 38.38% 31.58% -
Total Cost 122,430 121,111 124,427 118,316 121,350 122,019 126,199 -1.99%
-
Net Worth 127,909 126,774 130,641 127,211 128,952 133,920 128,853 -0.48%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 890 890 890 903 903 903 903 -0.95%
Div Payout % 143.90% 173.97% 39.29% 54.11% 52.63% 78.67% 34.42% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 127,909 126,774 130,641 127,211 128,952 133,920 128,853 -0.48%
NOSH 127,620 127,620 118,764 118,888 119,400 123,999 120,423 3.92%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.50% 0.42% 1.79% 1.39% 1.39% 0.93% 2.04% -
ROE 0.48% 0.40% 1.74% 1.31% 1.33% 0.86% 2.04% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 104.86 103.61 106.68 100.92 103.07 99.33 106.97 -1.31%
EPS 0.53 0.44 1.91 1.40 1.44 0.93 2.18 -60.87%
DPS 0.75 0.75 0.75 0.76 0.76 0.73 0.75 0.00%
NAPS 1.09 1.08 1.10 1.07 1.08 1.08 1.07 1.23%
Adjusted Per Share Value based on latest NOSH - 118,888
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.29 25.00 26.04 24.66 25.29 25.32 26.48 -3.00%
EPS 0.13 0.11 0.47 0.34 0.35 0.24 0.54 -61.13%
DPS 0.18 0.18 0.18 0.19 0.19 0.19 0.19 -3.52%
NAPS 0.2629 0.2606 0.2685 0.2615 0.265 0.2753 0.2648 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.415 0.435 0.45 0.42 0.405 0.41 0.47 -
P/RPS 0.40 0.42 0.42 0.42 0.39 0.41 0.44 -6.12%
P/EPS 78.67 99.73 23.57 29.92 28.18 44.29 21.57 136.01%
EY 1.27 1.00 4.24 3.34 3.55 2.26 4.64 -57.67%
DY 1.81 1.72 1.67 1.81 1.87 1.78 1.60 8.52%
P/NAPS 0.38 0.40 0.41 0.39 0.38 0.38 0.44 -9.27%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 29/08/16 19/05/16 23/02/16 18/11/15 24/08/15 -
Price 0.415 0.41 0.46 0.48 0.45 0.475 0.37 -
P/RPS 0.40 0.40 0.43 0.48 0.44 0.48 0.35 9.26%
P/EPS 78.67 94.00 24.10 34.19 31.31 51.31 16.98 176.62%
EY 1.27 1.06 4.15 2.92 3.19 1.95 5.89 -63.87%
DY 1.81 1.83 1.63 1.58 1.68 1.53 2.03 -7.32%
P/NAPS 0.38 0.38 0.42 0.45 0.42 0.44 0.35 5.60%

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