[CHEETAH] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -77.42%
YoY- -55.4%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 147,176 115,703 120,811 121,623 123,167 131,015 123,714 2.93%
PBT 928 694 1,986 1,480 1,863 7,611 11,572 -34.31%
Tax -33 -294 -1,320 -968 -715 -1,918 -3,056 -52.96%
NP 895 400 666 512 1,148 5,693 8,516 -31.29%
-
NP to SH 895 400 666 512 1,148 5,693 8,516 -31.29%
-
Tax Rate 3.56% 42.36% 66.47% 65.41% 38.38% 25.20% 26.41% -
Total Cost 146,281 115,303 120,145 121,111 122,019 125,322 115,198 4.05%
-
Net Worth 125,196 125,161 127,325 126,774 133,920 130,687 127,025 -0.24%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 461 - 890 903 1,496 2,890 -
Div Payout % - 115.36% - 173.97% 78.67% 26.29% 33.94% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 125,196 125,161 127,325 126,774 133,920 130,687 127,025 -0.24%
NOSH 127,620 127,620 127,620 127,620 123,999 122,137 122,139 0.73%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.61% 0.35% 0.55% 0.42% 0.93% 4.35% 6.88% -
ROE 0.71% 0.32% 0.52% 0.40% 0.86% 4.36% 6.70% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 128.14 98.91 103.42 103.61 99.33 107.27 101.29 3.99%
EPS 0.78 0.34 0.57 0.44 0.93 4.66 6.97 -30.56%
DPS 0.00 0.40 0.00 0.75 0.73 1.25 2.37 -
NAPS 1.09 1.07 1.09 1.08 1.08 1.07 1.04 0.78%
Adjusted Per Share Value based on latest NOSH - 127,620
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 30.27 23.80 24.85 25.01 25.33 26.94 25.44 2.93%
EPS 0.18 0.08 0.14 0.11 0.24 1.17 1.75 -31.53%
DPS 0.00 0.09 0.00 0.18 0.19 0.31 0.59 -
NAPS 0.2575 0.2574 0.2619 0.2607 0.2754 0.2688 0.2612 -0.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.29 0.39 0.49 0.435 0.41 0.565 0.51 -
P/RPS 0.23 0.39 0.47 0.42 0.41 0.53 0.50 -12.13%
P/EPS 37.22 114.05 85.94 99.73 44.29 12.12 7.31 31.14%
EY 2.69 0.88 1.16 1.00 2.26 8.25 13.67 -23.72%
DY 0.00 1.03 0.00 1.72 1.78 2.21 4.64 -
P/NAPS 0.27 0.36 0.45 0.40 0.38 0.53 0.49 -9.45%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 16/11/18 30/11/17 18/11/16 18/11/15 19/11/14 27/11/13 -
Price 0.33 0.38 0.45 0.41 0.475 0.545 0.525 -
P/RPS 0.26 0.38 0.44 0.40 0.48 0.51 0.52 -10.90%
P/EPS 42.35 111.12 78.93 94.00 51.31 11.69 7.53 33.33%
EY 2.36 0.90 1.27 1.06 1.95 8.55 13.28 -25.00%
DY 0.00 1.05 0.00 1.83 1.53 2.29 4.51 -
P/NAPS 0.30 0.36 0.41 0.38 0.44 0.51 0.50 -8.15%

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