[CHEETAH] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 311.16%
YoY- 28.81%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 25,773 20,765 64,836 37,142 39,810 35,271 28,562 -1.69%
PBT 3,990 1,663 4,270 6,899 5,716 2,932 2,200 10.42%
Tax -2,033 196 323 -317 -606 -913 -779 17.31%
NP 1,957 1,859 4,593 6,582 5,110 2,019 1,421 5.47%
-
NP to SH 1,957 1,859 4,593 6,582 5,110 2,019 1,421 5.47%
-
Tax Rate 50.95% -11.79% -7.56% 4.59% 10.60% 31.14% 35.41% -
Total Cost 23,816 18,906 60,243 30,560 34,700 33,252 27,141 -2.15%
-
Net Worth 130,939 124,047 128,642 129,200 128,953 130,641 128,853 0.26%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 461 - 890 903 -
Div Payout % - - - 7.01% - 44.12% 63.56% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 130,939 124,047 128,642 129,200 128,953 130,641 128,853 0.26%
NOSH 127,620 127,620 127,620 127,620 127,620 118,764 120,423 0.97%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.59% 8.95% 7.08% 17.72% 12.84% 5.72% 4.98% -
ROE 1.49% 1.50% 3.57% 5.09% 3.96% 1.55% 1.10% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.44 18.08 56.45 32.20 33.96 29.70 23.72 -0.91%
EPS 1.70 1.62 4.00 5.69 4.36 1.70 1.18 6.26%
DPS 0.00 0.00 0.00 0.40 0.00 0.75 0.75 -
NAPS 1.14 1.08 1.12 1.12 1.10 1.10 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 127,620
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.30 4.27 13.33 7.64 8.19 7.25 5.87 -1.68%
EPS 0.40 0.38 0.94 1.35 1.05 0.42 0.29 5.50%
DPS 0.00 0.00 0.00 0.09 0.00 0.18 0.19 -
NAPS 0.2693 0.2551 0.2646 0.2657 0.2652 0.2687 0.265 0.26%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.92 0.28 0.285 0.40 0.425 0.45 0.47 -
P/RPS 8.56 1.55 0.50 1.24 1.25 1.52 1.98 27.60%
P/EPS 112.69 17.30 7.13 7.01 9.75 26.47 39.83 18.90%
EY 0.89 5.78 14.03 14.26 10.26 3.78 2.51 -15.85%
DY 0.00 0.00 0.00 1.00 0.00 1.67 1.60 -
P/NAPS 1.68 0.26 0.25 0.36 0.39 0.41 0.44 24.99%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 25/08/20 23/08/19 24/08/18 24/08/17 29/08/16 24/08/15 -
Price 0.35 0.33 0.29 0.40 0.41 0.46 0.37 -
P/RPS 1.56 1.83 0.51 1.24 1.21 1.55 1.56 0.00%
P/EPS 20.54 20.39 7.25 7.01 9.41 27.06 31.36 -6.80%
EY 4.87 4.90 13.79 14.26 10.63 3.70 3.19 7.29%
DY 0.00 0.00 0.00 1.00 0.00 1.63 2.03 -
P/NAPS 0.31 0.31 0.26 0.36 0.37 0.42 0.35 -2.00%

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