[CHEETAH] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -18.35%
YoY- -25.81%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 125,697 126,694 128,823 130,394 127,339 126,339 123,808 0.25%
PBT 2,775 3,266 3,835 9,410 12,926 14,706 15,262 -24.71%
Tax -996 -999 -1,211 -2,349 -3,409 -3,843 -4,067 -20.88%
NP 1,779 2,267 2,624 7,061 9,517 10,863 11,195 -26.38%
-
NP to SH 1,779 2,267 2,624 7,061 9,517 10,863 11,195 -26.38%
-
Tax Rate 35.89% 30.59% 31.58% 24.96% 26.37% 26.13% 26.65% -
Total Cost 123,918 124,427 126,199 123,333 117,822 115,476 112,613 1.60%
-
Net Worth 128,953 130,641 128,853 125,730 124,223 118,177 111,293 2.48%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 890 903 1,496 2,890 3,240 3,453 -
Div Payout % - 39.29% 34.42% 21.20% 30.37% 29.83% 30.85% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 128,953 130,641 128,853 125,730 124,223 118,177 111,293 2.48%
NOSH 127,620 118,764 120,423 119,743 122,994 127,072 127,923 -0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.42% 1.79% 2.04% 5.42% 7.47% 8.60% 9.04% -
ROE 1.38% 1.74% 2.04% 5.62% 7.66% 9.19% 10.06% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 107.22 106.68 106.97 108.89 103.53 99.42 96.78 1.72%
EPS 1.52 1.91 2.18 5.90 7.74 8.55 8.75 -25.28%
DPS 0.00 0.75 0.75 1.25 2.35 2.55 2.70 -
NAPS 1.10 1.10 1.07 1.05 1.01 0.93 0.87 3.98%
Adjusted Per Share Value based on latest NOSH - 119,743
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.84 26.04 26.48 26.80 26.17 25.97 25.45 0.25%
EPS 0.37 0.47 0.54 1.45 1.96 2.23 2.30 -26.23%
DPS 0.00 0.18 0.19 0.31 0.59 0.67 0.71 -
NAPS 0.265 0.2685 0.2648 0.2584 0.2553 0.2429 0.2287 2.48%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.425 0.45 0.47 0.56 0.485 0.46 0.465 -
P/RPS 0.40 0.42 0.44 0.51 0.47 0.46 0.48 -2.99%
P/EPS 28.01 23.57 21.57 9.50 6.27 5.38 5.31 31.90%
EY 3.57 4.24 4.64 10.53 15.95 18.58 18.82 -24.17%
DY 0.00 1.67 1.60 2.23 4.85 5.54 5.81 -
P/NAPS 0.39 0.41 0.44 0.53 0.48 0.49 0.53 -4.97%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 29/08/16 24/08/15 28/08/14 29/08/13 29/08/12 26/08/11 -
Price 0.41 0.46 0.37 0.65 0.54 0.45 0.46 -
P/RPS 0.38 0.43 0.35 0.60 0.52 0.45 0.48 -3.81%
P/EPS 27.02 24.10 16.98 11.02 6.98 5.26 5.26 31.32%
EY 3.70 4.15 5.89 9.07 14.33 19.00 19.02 -23.86%
DY 0.00 1.63 2.03 1.92 4.35 5.67 5.87 -
P/NAPS 0.37 0.42 0.35 0.62 0.53 0.48 0.53 -5.80%

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