[CHEETAH] YoY Quarter Result on 30-Jun-2015 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 238.91%
YoY- 204.28%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,142 39,810 35,271 28,562 30,546 25,734 27,397 5.20%
PBT 6,899 5,716 2,932 2,200 602 2,951 4,003 9.49%
Tax -317 -606 -913 -779 -135 -897 -1,182 -19.68%
NP 6,582 5,110 2,019 1,421 467 2,054 2,821 15.15%
-
NP to SH 6,582 5,110 2,019 1,421 467 2,054 2,821 15.15%
-
Tax Rate 4.59% 10.60% 31.14% 35.41% 22.43% 30.40% 29.53% -
Total Cost 30,560 34,700 33,252 27,141 30,079 23,680 24,576 3.69%
-
Net Worth 129,200 128,953 130,641 128,853 125,730 124,223 118,177 1.49%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 461 - 890 903 1,496 2,890 3,240 -27.73%
Div Payout % 7.01% - 44.12% 63.56% 320.51% 140.72% 114.86% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 129,200 128,953 130,641 128,853 125,730 124,223 118,177 1.49%
NOSH 127,620 127,620 118,764 120,423 119,743 122,994 127,072 0.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.72% 12.84% 5.72% 4.98% 1.53% 7.98% 10.30% -
ROE 5.09% 3.96% 1.55% 1.10% 0.37% 1.65% 2.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.20 33.96 29.70 23.72 25.51 20.92 21.56 6.91%
EPS 5.69 4.36 1.70 1.18 0.39 1.67 2.22 16.97%
DPS 0.40 0.00 0.75 0.75 1.25 2.35 2.55 -26.55%
NAPS 1.12 1.10 1.10 1.07 1.05 1.01 0.93 3.14%
Adjusted Per Share Value based on latest NOSH - 120,423
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.63 8.18 7.25 5.87 6.28 5.29 5.63 5.19%
EPS 1.35 1.05 0.41 0.29 0.10 0.42 0.58 15.11%
DPS 0.09 0.00 0.18 0.19 0.31 0.59 0.67 -28.42%
NAPS 0.2656 0.265 0.2685 0.2648 0.2584 0.2553 0.2429 1.49%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.40 0.425 0.45 0.47 0.56 0.485 0.46 -
P/RPS 1.24 1.25 1.52 1.98 2.20 2.32 2.13 -8.61%
P/EPS 7.01 9.75 26.47 39.83 143.59 29.04 20.72 -16.51%
EY 14.26 10.26 3.78 2.51 0.70 3.44 4.83 19.76%
DY 1.00 0.00 1.67 1.60 2.23 4.85 5.54 -24.81%
P/NAPS 0.36 0.39 0.41 0.44 0.53 0.48 0.49 -5.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 24/08/17 29/08/16 24/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.40 0.41 0.46 0.37 0.65 0.54 0.45 -
P/RPS 1.24 1.21 1.55 1.56 2.55 2.58 2.09 -8.32%
P/EPS 7.01 9.41 27.06 31.36 166.67 32.34 20.27 -16.21%
EY 14.26 10.63 3.70 3.19 0.60 3.09 4.93 19.35%
DY 1.00 0.00 1.63 2.03 1.92 4.35 5.67 -25.10%
P/NAPS 0.36 0.37 0.42 0.35 0.62 0.53 0.48 -4.67%

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