[CHEETAH] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -31.32%
YoY- -52.87%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 123,167 128,823 130,807 129,557 131,015 130,394 125,582 -1.28%
PBT 1,863 3,835 2,237 5,204 7,611 9,410 11,759 -70.68%
Tax -715 -1,211 -567 -1,294 -1,918 -2,349 -3,111 -62.44%
NP 1,148 2,624 1,670 3,910 5,693 7,061 8,648 -73.94%
-
NP to SH 1,148 2,624 1,670 3,910 5,693 7,061 8,648 -73.94%
-
Tax Rate 38.38% 31.58% 25.35% 24.87% 25.20% 24.96% 26.46% -
Total Cost 122,019 126,199 129,137 125,647 125,322 123,333 116,934 2.87%
-
Net Worth 133,920 128,853 127,574 131,337 130,687 125,730 127,784 3.17%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 903 903 1,496 1,496 1,496 1,496 2,890 -53.92%
Div Payout % 78.67% 34.42% 89.63% 38.28% 26.29% 21.20% 33.42% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 133,920 128,853 127,574 131,337 130,687 125,730 127,784 3.17%
NOSH 123,999 120,423 120,352 122,745 122,137 119,743 121,700 1.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.93% 2.04% 1.28% 3.02% 4.35% 5.42% 6.89% -
ROE 0.86% 2.04% 1.31% 2.98% 4.36% 5.62% 6.77% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 99.33 106.97 108.69 105.55 107.27 108.89 103.19 -2.50%
EPS 0.93 2.18 1.39 3.19 4.66 5.90 7.11 -74.20%
DPS 0.73 0.75 1.25 1.22 1.25 1.25 2.35 -54.10%
NAPS 1.08 1.07 1.06 1.07 1.07 1.05 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 122,745
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.33 26.49 26.90 26.64 26.94 26.82 25.83 -1.29%
EPS 0.24 0.54 0.34 0.80 1.17 1.45 1.78 -73.67%
DPS 0.19 0.19 0.31 0.31 0.31 0.31 0.59 -52.98%
NAPS 0.2754 0.265 0.2624 0.2701 0.2688 0.2586 0.2628 3.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.41 0.47 0.51 0.50 0.565 0.56 0.51 -
P/RPS 0.41 0.44 0.47 0.47 0.53 0.51 0.49 -11.19%
P/EPS 44.29 21.57 36.75 15.70 12.12 9.50 7.18 235.97%
EY 2.26 4.64 2.72 6.37 8.25 10.53 13.93 -70.22%
DY 1.78 1.60 2.45 2.44 2.21 2.23 4.61 -46.94%
P/NAPS 0.38 0.44 0.48 0.47 0.53 0.53 0.49 -15.57%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 24/08/15 27/05/15 16/02/15 19/11/14 28/08/14 16/05/14 -
Price 0.475 0.37 0.49 0.52 0.545 0.65 0.585 -
P/RPS 0.48 0.35 0.45 0.49 0.51 0.60 0.57 -10.81%
P/EPS 51.31 16.98 35.31 16.32 11.69 11.02 8.23 238.36%
EY 1.95 5.89 2.83 6.13 8.55 9.07 12.15 -70.43%
DY 1.53 2.03 2.55 2.35 2.29 1.92 4.02 -47.45%
P/NAPS 0.44 0.35 0.46 0.49 0.51 0.62 0.56 -14.83%

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