[CHEETAH] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 57.5%
YoY- 296.26%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 110,237 98,176 154,853 115,006 119,802 123,049 123,066 -1.81%
PBT 4,630 2,137 1,360 1,083 969 1,418 2,589 10.16%
Tax -3,321 196 303 -453 -1,290 -799 -873 24.91%
NP 1,309 2,333 1,663 630 -321 619 1,716 -4.40%
-
NP to SH 1,309 2,333 1,663 630 -321 619 1,716 -4.40%
-
Tax Rate 71.73% -9.17% -22.28% 41.83% 133.13% 56.35% 33.72% -
Total Cost 108,928 95,843 153,190 114,376 120,123 122,430 121,350 -1.78%
-
Net Worth 130,939 128,642 126,344 125,196 126,275 127,909 128,952 0.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 461 - 890 903 -
Div Payout % - - - 73.24% - 143.90% 52.63% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 130,939 128,642 126,344 125,196 126,275 127,909 128,952 0.25%
NOSH 382,862 127,620 127,620 127,620 127,620 127,620 119,400 21.41%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 1.19% 2.38% 1.07% 0.55% -0.27% 0.50% 1.39% -
ROE 1.00% 1.81% 1.32% 0.50% -0.25% 0.48% 1.33% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 31.99 85.48 134.82 100.13 103.41 104.86 103.07 -17.70%
EPS 0.38 2.03 1.45 0.55 -0.28 0.53 1.44 -19.89%
DPS 0.00 0.00 0.00 0.40 0.00 0.75 0.76 -
NAPS 0.38 1.12 1.10 1.09 1.09 1.09 1.08 -15.96%
Adjusted Per Share Value based on latest NOSH - 127,620
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 22.67 20.19 31.85 23.65 24.64 25.31 25.31 -1.81%
EPS 0.27 0.48 0.34 0.13 -0.07 0.13 0.35 -4.22%
DPS 0.00 0.00 0.00 0.09 0.00 0.18 0.19 -
NAPS 0.2693 0.2646 0.2598 0.2575 0.2597 0.2631 0.2652 0.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.11 0.51 0.285 0.32 0.43 0.415 0.405 -
P/RPS 0.34 0.60 0.21 0.32 0.42 0.40 0.39 -2.25%
P/EPS 28.96 25.11 19.68 58.34 -155.19 78.67 28.18 0.45%
EY 3.45 3.98 5.08 1.71 -0.64 1.27 3.55 -0.47%
DY 0.00 0.00 0.00 1.25 0.00 1.81 1.87 -
P/NAPS 0.29 0.46 0.26 0.29 0.39 0.38 0.38 -4.40%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 05/02/21 24/02/20 25/02/19 09/02/18 24/02/17 23/02/16 -
Price 0.16 1.00 0.30 0.35 0.43 0.415 0.45 -
P/RPS 0.50 1.17 0.22 0.35 0.42 0.40 0.44 2.15%
P/EPS 42.12 49.23 20.72 63.81 -155.19 78.67 31.31 5.06%
EY 2.37 2.03 4.83 1.57 -0.64 1.27 3.19 -4.82%
DY 0.00 0.00 0.00 1.14 0.00 1.81 1.68 -
P/NAPS 0.42 0.89 0.27 0.32 0.39 0.38 0.42 0.00%

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