[CHEETAH] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -2.61%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 123,066 129,557 125,015 127,174 126,485 124,852 119,977 0.42%
PBT 2,589 5,204 11,306 14,243 14,707 15,685 17,831 -27.49%
Tax -873 -1,294 -3,009 -3,752 -3,968 -4,018 -3,689 -21.34%
NP 1,716 3,910 8,297 10,491 10,739 11,667 14,142 -29.62%
-
NP to SH 1,716 3,910 8,297 10,491 10,739 11,667 14,142 -29.62%
-
Tax Rate 33.72% 24.87% 26.61% 26.34% 26.98% 25.62% 20.69% -
Total Cost 121,350 125,647 116,718 116,683 115,746 113,185 105,835 2.30%
-
Net Worth 128,952 131,337 127,175 125,795 117,380 109,839 102,117 3.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 903 1,496 2,890 3,240 3,453 4,268 3,838 -21.42%
Div Payout % 52.63% 38.28% 34.84% 30.89% 32.16% 36.59% 27.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 128,952 131,337 127,175 125,795 117,380 109,839 102,117 3.96%
NOSH 119,400 122,745 122,284 124,549 127,587 127,720 127,647 -1.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.39% 3.02% 6.64% 8.25% 8.49% 9.34% 11.79% -
ROE 1.33% 2.98% 6.52% 8.34% 9.15% 10.62% 13.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 103.07 105.55 102.23 102.11 99.14 97.75 93.99 1.54%
EPS 1.44 3.19 6.79 8.42 8.42 9.13 11.08 -28.81%
DPS 0.76 1.22 2.36 2.60 2.70 3.35 3.00 -20.44%
NAPS 1.08 1.07 1.04 1.01 0.92 0.86 0.80 5.12%
Adjusted Per Share Value based on latest NOSH - 124,549
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.29 26.63 25.69 26.14 26.00 25.66 24.66 0.42%
EPS 0.35 0.80 1.71 2.16 2.21 2.40 2.91 -29.73%
DPS 0.19 0.31 0.59 0.67 0.71 0.88 0.79 -21.13%
NAPS 0.265 0.2699 0.2614 0.2586 0.2413 0.2258 0.2099 3.95%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.405 0.50 0.49 0.50 0.47 0.55 0.51 -
P/RPS 0.39 0.47 0.48 0.49 0.47 0.56 0.54 -5.27%
P/EPS 28.18 15.70 7.22 5.94 5.58 6.02 4.60 35.25%
EY 3.55 6.37 13.85 16.85 17.91 16.61 21.72 -26.04%
DY 1.87 2.44 4.82 5.20 5.74 6.09 5.88 -17.37%
P/NAPS 0.38 0.47 0.47 0.50 0.51 0.64 0.64 -8.31%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 25/02/14 27/02/13 29/02/12 18/02/11 11/02/10 -
Price 0.45 0.52 0.51 0.48 0.50 0.52 0.62 -
P/RPS 0.44 0.49 0.50 0.47 0.50 0.53 0.66 -6.53%
P/EPS 31.31 16.32 7.52 5.70 5.94 5.69 5.60 33.20%
EY 3.19 6.13 13.30 17.55 16.83 17.57 17.87 -24.95%
DY 1.68 2.35 4.63 5.42 5.40 6.44 4.84 -16.16%
P/NAPS 0.42 0.49 0.49 0.48 0.54 0.60 0.78 -9.79%

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