[CHEETAH] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 146.87%
YoY- 141.18%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 38,444 47,474 24,239 38,228 30,551 31,248 32,257 2.96%
PBT 5,623 7,764 2,519 1,312 880 491 1,508 24.51%
Tax -135 -1,288 0 0 -336 -177 -207 -6.87%
NP 5,488 6,476 2,519 1,312 544 314 1,301 27.09%
-
NP to SH 5,488 6,476 2,519 1,312 544 314 1,301 27.09%
-
Tax Rate 2.40% 16.59% 0.00% 0.00% 38.18% 36.05% 13.73% -
Total Cost 32,956 40,998 21,720 36,916 30,007 30,934 30,956 1.04%
-
Net Worth 141,008 130,939 128,642 126,344 125,196 126,275 127,909 1.63%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 141,008 130,939 128,642 126,344 125,196 126,275 127,909 1.63%
NOSH 486,235 382,862 127,620 127,620 127,620 127,620 127,620 24.96%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 14.28% 13.64% 10.39% 3.43% 1.78% 1.00% 4.03% -
ROE 3.89% 4.95% 1.96% 1.04% 0.43% 0.25% 1.02% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.91 13.78 21.10 33.28 26.60 26.97 27.49 -18.74%
EPS 1.13 1.88 2.19 1.14 0.47 0.26 1.11 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.38 1.12 1.10 1.09 1.09 1.09 -19.79%
Adjusted Per Share Value based on latest NOSH - 127,620
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.90 9.76 4.98 7.86 6.28 6.42 6.63 2.96%
EPS 1.13 1.33 0.52 0.27 0.11 0.06 0.27 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.2691 0.2644 0.2597 0.2573 0.2595 0.2629 1.63%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.11 0.11 0.51 0.285 0.32 0.43 0.415 -
P/RPS 1.39 0.80 2.42 0.86 1.20 1.59 1.51 -1.36%
P/EPS 9.75 5.85 23.25 24.95 67.56 158.65 37.43 -20.07%
EY 10.26 17.09 4.30 4.01 1.48 0.63 2.67 25.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.46 0.26 0.29 0.39 0.38 0.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 05/02/21 24/02/20 25/02/19 09/02/18 24/02/17 -
Price 0.105 0.16 1.00 0.30 0.35 0.43 0.415 -
P/RPS 1.33 1.16 4.74 0.90 1.32 1.59 1.51 -2.09%
P/EPS 9.30 8.51 45.60 26.26 73.90 158.65 37.43 -20.70%
EY 10.75 11.75 2.19 3.81 1.35 0.63 2.67 26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.89 0.27 0.32 0.39 0.38 -0.89%

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