[CHEETAH] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -57.29%
YoY- -80.69%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 123,066 123,167 128,823 130,807 129,557 131,015 130,394 -3.77%
PBT 2,589 1,863 3,835 2,237 5,204 7,611 9,410 -57.59%
Tax -873 -715 -1,211 -567 -1,294 -1,918 -2,349 -48.21%
NP 1,716 1,148 2,624 1,670 3,910 5,693 7,061 -60.95%
-
NP to SH 1,716 1,148 2,624 1,670 3,910 5,693 7,061 -60.95%
-
Tax Rate 33.72% 38.38% 31.58% 25.35% 24.87% 25.20% 24.96% -
Total Cost 121,350 122,019 126,199 129,137 125,647 125,322 123,333 -1.07%
-
Net Worth 128,952 133,920 128,853 127,574 131,337 130,687 125,730 1.69%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 903 903 903 1,496 1,496 1,496 1,496 -28.51%
Div Payout % 52.63% 78.67% 34.42% 89.63% 38.28% 26.29% 21.20% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 128,952 133,920 128,853 127,574 131,337 130,687 125,730 1.69%
NOSH 119,400 123,999 120,423 120,352 122,745 122,137 119,743 -0.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.39% 0.93% 2.04% 1.28% 3.02% 4.35% 5.42% -
ROE 1.33% 0.86% 2.04% 1.31% 2.98% 4.36% 5.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 103.07 99.33 106.97 108.69 105.55 107.27 108.89 -3.58%
EPS 1.44 0.93 2.18 1.39 3.19 4.66 5.90 -60.84%
DPS 0.76 0.73 0.75 1.25 1.22 1.25 1.25 -28.16%
NAPS 1.08 1.08 1.07 1.06 1.07 1.07 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 120,352
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.31 25.33 26.49 26.90 26.64 26.94 26.82 -3.77%
EPS 0.35 0.24 0.54 0.34 0.80 1.17 1.45 -61.13%
DPS 0.19 0.19 0.19 0.31 0.31 0.31 0.31 -27.78%
NAPS 0.2652 0.2754 0.265 0.2624 0.2701 0.2688 0.2586 1.68%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.405 0.41 0.47 0.51 0.50 0.565 0.56 -
P/RPS 0.39 0.41 0.44 0.47 0.47 0.53 0.51 -16.33%
P/EPS 28.18 44.29 21.57 36.75 15.70 12.12 9.50 106.03%
EY 3.55 2.26 4.64 2.72 6.37 8.25 10.53 -51.46%
DY 1.87 1.78 1.60 2.45 2.44 2.21 2.23 -11.04%
P/NAPS 0.38 0.38 0.44 0.48 0.47 0.53 0.53 -19.84%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 18/11/15 24/08/15 27/05/15 16/02/15 19/11/14 28/08/14 -
Price 0.45 0.475 0.37 0.49 0.52 0.545 0.65 -
P/RPS 0.44 0.48 0.35 0.45 0.49 0.51 0.60 -18.63%
P/EPS 31.31 51.31 16.98 35.31 16.32 11.69 11.02 100.22%
EY 3.19 1.95 5.89 2.83 6.13 8.55 9.07 -50.07%
DY 1.68 1.53 2.03 2.55 2.35 2.29 1.92 -8.49%
P/NAPS 0.42 0.44 0.35 0.46 0.49 0.51 0.62 -22.81%

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