[CHEETAH] YoY Quarter Result on 31-Dec-2018 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 116.1%
YoY- 73.25%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 47,474 24,239 38,228 30,551 31,248 32,257 30,831 7.45%
PBT 7,764 2,519 1,312 880 491 1,508 1,570 30.49%
Tax -1,288 0 0 -336 -177 -207 -376 22.75%
NP 6,476 2,519 1,312 544 314 1,301 1,194 32.51%
-
NP to SH 6,476 2,519 1,312 544 314 1,301 1,194 32.51%
-
Tax Rate 16.59% 0.00% 0.00% 38.18% 36.05% 13.73% 23.95% -
Total Cost 40,998 21,720 36,916 30,007 30,934 30,956 29,637 5.55%
-
Net Worth 130,939 128,642 126,344 125,196 126,275 127,909 128,952 0.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 130,939 128,642 126,344 125,196 126,275 127,909 128,952 0.25%
NOSH 382,862 127,620 127,620 127,620 127,620 127,620 119,400 21.41%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.64% 10.39% 3.43% 1.78% 1.00% 4.03% 3.87% -
ROE 4.95% 1.96% 1.04% 0.43% 0.25% 1.02% 0.93% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.78 21.10 33.28 26.60 26.97 27.49 25.82 -9.92%
EPS 1.88 2.19 1.14 0.47 0.26 1.11 1.00 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 1.12 1.10 1.09 1.09 1.09 1.08 -15.96%
Adjusted Per Share Value based on latest NOSH - 127,620
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.76 4.99 7.86 6.28 6.43 6.63 6.34 7.44%
EPS 1.33 0.52 0.27 0.11 0.06 0.27 0.25 32.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2646 0.2598 0.2575 0.2597 0.2631 0.2652 0.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.11 0.51 0.285 0.32 0.43 0.415 0.405 -
P/RPS 0.80 2.42 0.86 1.20 1.59 1.51 1.57 -10.61%
P/EPS 5.85 23.25 24.95 67.56 158.65 37.43 40.50 -27.54%
EY 17.09 4.30 4.01 1.48 0.63 2.67 2.47 38.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.46 0.26 0.29 0.39 0.38 0.38 -4.40%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 05/02/21 24/02/20 25/02/19 09/02/18 24/02/17 23/02/16 -
Price 0.16 1.00 0.30 0.35 0.43 0.415 0.45 -
P/RPS 1.16 4.74 0.90 1.32 1.59 1.51 1.74 -6.52%
P/EPS 8.51 45.60 26.26 73.90 158.65 37.43 45.00 -24.21%
EY 11.75 2.19 3.81 1.35 0.63 2.67 2.22 31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.89 0.27 0.32 0.39 0.38 0.42 0.00%

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