[CHEETAH] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 63.59%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 116,956 125,697 126,694 128,823 130,394 127,339 126,339 -1.27%
PBT 1,665 2,775 3,266 3,835 9,410 12,926 14,706 -30.43%
Tax -630 -996 -999 -1,211 -2,349 -3,409 -3,843 -26.01%
NP 1,035 1,779 2,267 2,624 7,061 9,517 10,863 -32.40%
-
NP to SH 1,035 1,779 2,267 2,624 7,061 9,517 10,863 -32.40%
-
Tax Rate 37.84% 35.89% 30.59% 31.58% 24.96% 26.37% 26.13% -
Total Cost 115,921 123,918 124,427 126,199 123,333 117,822 115,476 0.06%
-
Net Worth 129,200 128,953 130,560 128,792 128,049 124,348 118,574 1.44%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 461 - 890 902 1,524 2,893 3,251 -27.77%
Div Payout % 44.58% - 39.27% 34.40% 21.59% 30.40% 29.93% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 129,200 128,953 130,560 128,792 128,049 124,348 118,574 1.44%
NOSH 127,620 127,620 118,691 120,366 121,951 123,117 127,499 0.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.88% 1.42% 1.79% 2.04% 5.42% 7.47% 8.60% -
ROE 0.80% 1.38% 1.74% 2.04% 5.51% 7.65% 9.16% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 101.39 107.22 106.74 107.03 106.92 103.43 99.09 0.38%
EPS 0.90 1.52 1.91 2.18 5.79 7.73 8.52 -31.23%
DPS 0.40 0.00 0.75 0.75 1.25 2.35 2.55 -26.55%
NAPS 1.12 1.10 1.10 1.07 1.05 1.01 0.93 3.14%
Adjusted Per Share Value based on latest NOSH - 120,423
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.04 25.84 26.04 26.48 26.80 26.17 25.97 -1.27%
EPS 0.21 0.37 0.47 0.54 1.45 1.96 2.23 -32.53%
DPS 0.09 0.00 0.18 0.19 0.31 0.59 0.67 -28.42%
NAPS 0.2656 0.265 0.2683 0.2647 0.2632 0.2556 0.2437 1.44%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.40 0.425 0.45 0.47 0.56 0.485 0.46 -
P/RPS 0.39 0.40 0.42 0.44 0.52 0.47 0.46 -2.71%
P/EPS 44.58 28.01 23.56 21.56 9.67 6.27 5.40 42.14%
EY 2.24 3.57 4.24 4.64 10.34 15.94 18.52 -29.66%
DY 1.00 0.00 1.67 1.60 2.23 4.85 5.54 -24.81%
P/NAPS 0.36 0.39 0.41 0.44 0.53 0.48 0.49 -5.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 24/08/17 29/08/16 24/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.40 0.41 0.46 0.37 0.65 0.54 0.45 -
P/RPS 0.39 0.38 0.43 0.35 0.61 0.52 0.45 -2.35%
P/EPS 44.58 27.02 24.08 16.97 11.23 6.99 5.28 42.67%
EY 2.24 3.70 4.15 5.89 8.91 14.31 18.93 -29.92%
DY 1.00 0.00 1.63 2.03 1.92 4.35 5.67 -25.10%
P/NAPS 0.36 0.37 0.42 0.35 0.62 0.53 0.48 -4.67%

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