[CHEETAH] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 265.71%
YoY- 627.23%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 154,853 147,176 141,475 113,781 115,006 115,703 116,956 20.51%
PBT 1,360 928 348 2,977 1,083 694 1,665 -12.58%
Tax 303 -33 -33 -673 -453 -294 -630 -
NP 1,663 895 315 2,304 630 400 1,035 37.06%
-
NP to SH 1,663 895 315 2,304 630 400 1,035 37.06%
-
Tax Rate -22.28% 3.56% 9.48% 22.61% 41.83% 42.36% 37.84% -
Total Cost 153,190 146,281 141,160 111,477 114,376 115,303 115,921 20.36%
-
Net Worth 126,344 125,196 128,642 125,196 125,196 125,161 129,200 -1.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 461 461 461 461 -
Div Payout % - - - 20.03% 73.24% 115.36% 44.58% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 126,344 125,196 128,642 125,196 125,196 125,161 129,200 -1.47%
NOSH 127,620 127,620 127,620 127,620 127,620 127,620 127,620 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.07% 0.61% 0.22% 2.02% 0.55% 0.35% 0.88% -
ROE 1.32% 0.71% 0.24% 1.84% 0.50% 0.32% 0.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 134.82 128.14 123.17 99.06 100.13 98.91 101.39 20.85%
EPS 1.45 0.78 0.27 2.01 0.55 0.34 0.90 37.31%
DPS 0.00 0.00 0.00 0.40 0.40 0.40 0.40 -
NAPS 1.10 1.09 1.12 1.09 1.09 1.07 1.12 -1.19%
Adjusted Per Share Value based on latest NOSH - 127,620
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.83 30.25 29.08 23.39 23.64 23.78 24.04 20.51%
EPS 0.34 0.18 0.06 0.47 0.13 0.08 0.21 37.76%
DPS 0.00 0.00 0.00 0.09 0.09 0.09 0.09 -
NAPS 0.2597 0.2573 0.2644 0.2573 0.2573 0.2573 0.2656 -1.48%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.285 0.29 0.285 0.30 0.32 0.39 0.40 -
P/RPS 0.21 0.23 0.23 0.30 0.32 0.39 0.39 -33.73%
P/EPS 19.68 37.22 103.92 14.96 58.34 114.05 44.58 -41.93%
EY 5.08 2.69 0.96 6.69 1.71 0.88 2.24 72.35%
DY 0.00 0.00 0.00 1.33 1.25 1.03 1.00 -
P/NAPS 0.26 0.27 0.25 0.28 0.29 0.36 0.36 -19.45%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 27/11/19 23/08/19 24/05/19 25/02/19 16/11/18 24/08/18 -
Price 0.30 0.33 0.29 0.32 0.35 0.38 0.40 -
P/RPS 0.22 0.26 0.24 0.32 0.35 0.38 0.39 -31.65%
P/EPS 20.72 42.35 105.74 15.95 63.81 111.12 44.58 -39.91%
EY 4.83 2.36 0.95 6.27 1.57 0.90 2.24 66.67%
DY 0.00 0.00 0.00 1.25 1.14 1.05 1.00 -
P/NAPS 0.27 0.30 0.26 0.29 0.32 0.36 0.36 -17.40%

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