[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -9.42%
YoY- -18.49%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 145,280 130,394 133,130 136,178 142,796 127,339 135,473 4.76%
PBT 8,556 9,410 11,744 14,378 15,752 12,926 13,300 -25.45%
Tax -2,156 -2,349 -2,952 -3,624 -3,880 -3,409 -3,349 -25.42%
NP 6,400 7,061 8,792 10,754 11,872 9,517 9,950 -25.46%
-
NP to SH 6,400 7,061 8,792 10,754 11,872 9,517 9,950 -25.46%
-
Tax Rate 25.20% 24.96% 25.14% 25.21% 24.63% 26.37% 25.18% -
Total Cost 138,880 123,333 124,338 125,424 130,924 117,822 125,522 6.96%
-
Net Worth 130,687 128,049 128,216 127,092 127,025 124,348 125,008 3.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,524 - - - 2,893 - -
Div Payout % - 21.59% - - - 30.40% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 130,687 128,049 128,216 127,092 127,025 124,348 125,008 3.00%
NOSH 122,137 121,951 122,111 122,204 122,139 123,117 125,008 -1.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.41% 5.42% 6.60% 7.90% 8.31% 7.47% 7.35% -
ROE 4.90% 5.51% 6.86% 8.46% 9.35% 7.65% 7.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 118.95 106.92 109.02 111.43 116.91 103.43 108.37 6.40%
EPS 5.24 5.79 7.20 8.80 9.72 7.73 7.96 -24.30%
DPS 0.00 1.25 0.00 0.00 0.00 2.35 0.00 -
NAPS 1.07 1.05 1.05 1.04 1.04 1.01 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 122,284
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.88 26.82 27.38 28.01 29.37 26.19 27.86 4.77%
EPS 1.32 1.45 1.81 2.21 2.44 1.96 2.05 -25.41%
DPS 0.00 0.31 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.2688 0.2633 0.2637 0.2614 0.2612 0.2557 0.2571 3.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.565 0.56 0.51 0.49 0.51 0.485 0.46 -
P/RPS 0.47 0.52 0.47 0.44 0.44 0.47 0.42 7.77%
P/EPS 10.78 9.67 7.08 5.57 5.25 6.27 5.78 51.45%
EY 9.27 10.34 14.12 17.96 19.06 15.94 17.30 -34.00%
DY 0.00 2.23 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 0.53 0.53 0.49 0.47 0.49 0.48 0.46 9.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 28/08/14 16/05/14 25/02/14 27/11/13 29/08/13 30/05/13 -
Price 0.545 0.65 0.585 0.51 0.525 0.54 0.49 -
P/RPS 0.46 0.61 0.54 0.46 0.45 0.52 0.45 1.47%
P/EPS 10.40 11.23 8.12 5.80 5.40 6.99 6.16 41.74%
EY 9.61 8.91 12.31 17.25 18.51 14.31 16.24 -29.49%
DY 0.00 1.92 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.51 0.62 0.56 0.49 0.50 0.53 0.49 2.70%

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