[CHEETAH] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 113.99%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 104,027 109,422 141,475 116,956 125,697 126,694 128,823 -3.49%
PBT 8,770 -3,614 348 1,665 2,775 3,266 3,835 14.76%
Tax -2,033 196 -33 -630 -996 -999 -1,211 9.00%
NP 6,737 -3,418 315 1,035 1,779 2,267 2,624 17.00%
-
NP to SH 6,737 -3,418 315 1,035 1,779 2,267 2,624 17.00%
-
Tax Rate 23.18% - 9.48% 37.84% 35.89% 30.59% 31.58% -
Total Cost 97,290 112,840 141,160 115,921 123,918 124,427 126,199 -4.23%
-
Net Worth 130,939 124,047 128,642 129,200 128,953 130,560 128,792 0.27%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 461 - 890 902 -
Div Payout % - - - 44.58% - 39.27% 34.40% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 130,939 124,047 128,642 129,200 128,953 130,560 128,792 0.27%
NOSH 127,620 127,620 127,620 127,620 127,620 118,691 120,366 0.97%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.48% -3.12% 0.22% 0.88% 1.42% 1.79% 2.04% -
ROE 5.15% -2.76% 0.24% 0.80% 1.38% 1.74% 2.04% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 90.57 95.27 123.17 101.39 107.22 106.74 107.03 -2.74%
EPS 5.87 -2.98 0.27 0.90 1.52 1.91 2.18 17.93%
DPS 0.00 0.00 0.00 0.40 0.00 0.75 0.75 -
NAPS 1.14 1.08 1.12 1.12 1.10 1.10 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 127,620
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.38 22.49 29.08 24.04 25.84 26.04 26.48 -3.49%
EPS 1.38 -0.70 0.06 0.21 0.37 0.47 0.54 16.91%
DPS 0.00 0.00 0.00 0.09 0.00 0.18 0.19 -
NAPS 0.2691 0.255 0.2644 0.2656 0.265 0.2683 0.2647 0.27%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.92 0.28 0.285 0.40 0.425 0.45 0.47 -
P/RPS 2.12 0.29 0.23 0.39 0.40 0.42 0.44 29.93%
P/EPS 32.73 -9.41 103.92 44.58 28.01 23.56 21.56 7.19%
EY 3.05 -10.63 0.96 2.24 3.57 4.24 4.64 -6.74%
DY 0.00 0.00 0.00 1.00 0.00 1.67 1.60 -
P/NAPS 1.68 0.26 0.25 0.36 0.39 0.41 0.44 24.99%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 25/08/20 23/08/19 24/08/18 24/08/17 29/08/16 24/08/15 -
Price 0.35 0.33 0.29 0.40 0.41 0.46 0.37 -
P/RPS 0.39 0.35 0.24 0.39 0.38 0.43 0.35 1.81%
P/EPS 5.97 -11.09 105.74 44.58 27.02 24.08 16.97 -15.96%
EY 16.76 -9.02 0.95 2.24 3.70 4.15 5.89 19.02%
DY 0.00 0.00 0.00 1.00 0.00 1.63 2.03 -
P/NAPS 0.31 0.31 0.26 0.36 0.37 0.42 0.35 -2.00%

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