[CHEETAH] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -56.25%
YoY- -79.83%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 115,703 120,811 121,623 123,167 131,015 123,714 127,172 -1.56%
PBT 694 1,986 1,480 1,863 7,611 11,572 14,608 -39.80%
Tax -294 -1,320 -968 -715 -1,918 -3,056 -3,836 -34.81%
NP 400 666 512 1,148 5,693 8,516 10,772 -42.22%
-
NP to SH 400 666 512 1,148 5,693 8,516 10,772 -42.22%
-
Tax Rate 42.36% 66.47% 65.41% 38.38% 25.20% 26.41% 26.26% -
Total Cost 115,303 120,145 121,111 122,019 125,322 115,198 116,400 -0.15%
-
Net Worth 125,161 127,325 126,774 133,920 130,687 127,025 120,196 0.67%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 461 - 890 903 1,496 2,890 3,240 -27.73%
Div Payout % 115.36% - 173.97% 78.67% 26.29% 33.94% 30.08% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 125,161 127,325 126,774 133,920 130,687 127,025 120,196 0.67%
NOSH 127,620 127,620 127,620 123,999 122,137 122,139 125,205 0.31%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.35% 0.55% 0.42% 0.93% 4.35% 6.88% 8.47% -
ROE 0.32% 0.52% 0.40% 0.86% 4.36% 6.70% 8.96% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 98.91 103.42 103.61 99.33 107.27 101.29 101.57 -0.44%
EPS 0.34 0.57 0.44 0.93 4.66 6.97 8.60 -41.61%
DPS 0.40 0.00 0.75 0.73 1.25 2.37 2.59 -26.74%
NAPS 1.07 1.09 1.08 1.08 1.07 1.04 0.96 1.82%
Adjusted Per Share Value based on latest NOSH - 123,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.80 24.85 25.01 25.33 26.94 25.44 26.15 -1.55%
EPS 0.08 0.14 0.11 0.24 1.17 1.75 2.22 -42.51%
DPS 0.09 0.00 0.18 0.19 0.31 0.59 0.67 -28.42%
NAPS 0.2574 0.2619 0.2607 0.2754 0.2688 0.2612 0.2472 0.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.39 0.49 0.435 0.41 0.565 0.51 0.46 -
P/RPS 0.39 0.47 0.42 0.41 0.53 0.50 0.45 -2.35%
P/EPS 114.05 85.94 99.73 44.29 12.12 7.31 5.35 66.47%
EY 0.88 1.16 1.00 2.26 8.25 13.67 18.70 -39.89%
DY 1.03 0.00 1.72 1.78 2.21 4.64 5.63 -24.64%
P/NAPS 0.36 0.45 0.40 0.38 0.53 0.49 0.48 -4.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 30/11/17 18/11/16 18/11/15 19/11/14 27/11/13 28/11/12 -
Price 0.38 0.45 0.41 0.475 0.545 0.525 0.50 -
P/RPS 0.38 0.44 0.40 0.48 0.51 0.52 0.49 -4.14%
P/EPS 111.12 78.93 94.00 51.31 11.69 7.53 5.81 63.49%
EY 0.90 1.27 1.06 1.95 8.55 13.28 17.21 -38.83%
DY 1.05 0.00 1.83 1.53 2.29 4.51 5.18 -23.34%
P/NAPS 0.36 0.41 0.38 0.44 0.51 0.50 0.52 -5.94%

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