[CHEETAH] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -1.97%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 119,985 130,807 125,582 129,002 125,331 121,770 126,617 -0.89%
PBT 2,534 2,237 11,759 13,978 13,602 14,563 18,678 -28.29%
Tax -865 -567 -3,111 -3,694 -3,797 -3,602 -3,837 -21.96%
NP 1,669 1,670 8,648 10,284 9,805 10,961 14,841 -30.50%
-
NP to SH 1,669 1,670 8,648 10,284 9,805 10,961 14,841 -30.50%
-
Tax Rate 34.14% 25.35% 26.46% 26.43% 27.92% 24.73% 20.54% -
Total Cost 118,316 129,137 116,934 118,718 115,526 110,809 111,776 0.95%
-
Net Worth 127,211 127,574 127,784 125,507 116,241 108,659 100,623 3.98%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 903 1,496 2,890 3,240 3,453 4,268 3,838 -21.41%
Div Payout % 54.11% 89.63% 33.42% 31.51% 35.23% 38.94% 25.87% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 127,211 127,574 127,784 125,507 116,241 108,659 100,623 3.98%
NOSH 118,888 120,352 121,700 125,507 127,738 127,834 127,370 -1.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.39% 1.28% 6.89% 7.97% 7.82% 9.00% 11.72% -
ROE 1.31% 1.31% 6.77% 8.19% 8.44% 10.09% 14.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 100.92 108.69 103.19 102.78 98.12 95.26 99.41 0.25%
EPS 1.40 1.39 7.11 8.19 7.68 8.57 11.65 -29.72%
DPS 0.76 1.25 2.35 2.55 2.70 3.35 3.00 -20.43%
NAPS 1.07 1.06 1.05 1.00 0.91 0.85 0.79 5.18%
Adjusted Per Share Value based on latest NOSH - 125,507
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.68 26.90 25.83 26.53 25.78 25.04 26.04 -0.88%
EPS 0.34 0.34 1.78 2.12 2.02 2.25 3.05 -30.60%
DPS 0.19 0.31 0.59 0.67 0.71 0.88 0.79 -21.12%
NAPS 0.2616 0.2624 0.2628 0.2581 0.2391 0.2235 0.2069 3.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.42 0.51 0.51 0.46 0.49 0.50 0.57 -
P/RPS 0.42 0.47 0.49 0.45 0.50 0.52 0.57 -4.95%
P/EPS 29.92 36.75 7.18 5.61 6.38 5.83 4.89 35.20%
EY 3.34 2.72 13.93 17.81 15.67 17.15 20.44 -26.03%
DY 1.81 2.45 4.61 5.54 5.51 6.70 5.26 -16.27%
P/NAPS 0.39 0.48 0.49 0.46 0.54 0.59 0.72 -9.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 16/05/14 30/05/13 23/05/12 27/05/11 26/05/10 -
Price 0.48 0.49 0.585 0.49 0.47 0.51 0.49 -
P/RPS 0.48 0.45 0.57 0.48 0.48 0.54 0.49 -0.34%
P/EPS 34.19 35.31 8.23 5.98 6.12 5.95 4.21 41.73%
EY 2.92 2.83 12.15 16.72 16.33 16.81 23.78 -29.47%
DY 1.58 2.55 4.02 5.20 5.74 6.57 6.12 -20.18%
P/NAPS 0.45 0.46 0.56 0.49 0.52 0.60 0.62 -5.19%

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