[CHEETAH] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -36.14%
YoY- 66.69%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 99,019 153,488 113,781 119,624 121,158 119,985 130,807 -4.53%
PBT 6,443 -1,010 2,977 482 -9 2,534 2,237 19.26%
Tax 196 323 -673 -919 -1,303 -865 -567 -
NP 6,639 -687 2,304 -437 -1,312 1,669 1,670 25.83%
-
NP to SH 6,639 -687 2,304 -437 -1,312 1,669 1,670 25.83%
-
Tax Rate -3.04% - 22.61% 190.66% - 34.14% 25.35% -
Total Cost 92,380 154,175 111,477 120,061 122,470 118,316 129,137 -5.42%
-
Net Worth 129,790 122,899 125,196 125,922 124,339 127,211 127,574 0.28%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 461 - 890 903 1,496 -
Div Payout % - - 20.03% - 0.00% 54.11% 89.63% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 129,790 122,899 125,196 125,922 124,339 127,211 127,574 0.28%
NOSH 127,620 127,620 127,620 127,620 127,620 118,888 120,352 0.98%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.70% -0.45% 2.02% -0.37% -1.08% 1.39% 1.28% -
ROE 5.12% -0.56% 1.84% -0.35% -1.06% 1.31% 1.31% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 86.21 133.63 99.06 103.55 103.29 100.92 108.69 -3.78%
EPS 5.78 -0.60 2.01 -0.38 -1.12 1.40 1.39 26.78%
DPS 0.00 0.00 0.40 0.00 0.75 0.76 1.25 -
NAPS 1.13 1.07 1.09 1.09 1.06 1.07 1.06 1.07%
Adjusted Per Share Value based on latest NOSH - 127,620
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.36 31.57 23.40 24.60 24.92 24.68 26.90 -4.53%
EPS 1.37 -0.14 0.47 -0.09 -0.27 0.34 0.34 26.11%
DPS 0.00 0.00 0.09 0.00 0.18 0.19 0.31 -
NAPS 0.2669 0.2528 0.2575 0.259 0.2557 0.2616 0.2624 0.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.80 0.27 0.30 0.38 0.42 0.42 0.51 -
P/RPS 3.25 0.20 0.30 0.37 0.41 0.42 0.47 37.98%
P/EPS 48.44 -45.14 14.96 -100.46 -37.55 29.92 36.75 4.70%
EY 2.06 -2.22 6.69 -1.00 -2.66 3.34 2.72 -4.52%
DY 0.00 0.00 1.33 0.00 1.79 1.81 2.45 -
P/NAPS 2.48 0.25 0.28 0.35 0.40 0.39 0.48 31.44%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 21/05/20 24/05/19 25/05/18 19/05/17 19/05/16 27/05/15 -
Price 1.66 0.30 0.32 0.38 0.43 0.48 0.49 -
P/RPS 1.93 0.22 0.32 0.37 0.42 0.48 0.45 27.43%
P/EPS 28.72 -50.16 15.95 -100.46 -38.44 34.19 35.31 -3.38%
EY 3.48 -1.99 6.27 -1.00 -2.60 2.92 2.83 3.50%
DY 0.00 0.00 1.25 0.00 1.74 1.58 2.55 -
P/NAPS 1.47 0.28 0.29 0.35 0.41 0.45 0.46 21.34%

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