[CHEETAH] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -33.79%
YoY- -9.66%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 30,831 30,932 32,390 31,089 31,087 28,910 29,345 0.82%
PBT 1,570 844 3,251 3,517 3,882 3,220 5,365 -18.51%
Tax -376 -218 -842 -889 -973 -755 -808 -11.96%
NP 1,194 626 2,409 2,628 2,909 2,465 4,557 -19.99%
-
NP to SH 1,194 626 2,409 2,628 2,909 2,465 4,557 -19.99%
-
Tax Rate 23.95% 25.83% 25.90% 25.28% 25.06% 23.45% 15.06% -
Total Cost 29,637 30,306 29,981 28,461 28,178 26,445 24,788 3.02%
-
Net Worth 128,952 131,337 127,175 125,795 117,380 109,839 102,117 3.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 128,952 131,337 127,175 125,795 117,380 109,839 102,117 3.96%
NOSH 119,400 122,745 122,284 124,549 127,587 127,720 127,647 -1.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.87% 2.02% 7.44% 8.45% 9.36% 8.53% 15.53% -
ROE 0.93% 0.48% 1.89% 2.09% 2.48% 2.24% 4.46% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.82 25.20 26.49 24.96 24.37 22.64 22.99 1.95%
EPS 1.00 0.51 1.97 2.11 2.28 1.93 3.57 -19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.04 1.01 0.92 0.86 0.80 5.12%
Adjusted Per Share Value based on latest NOSH - 124,549
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.34 6.36 6.66 6.39 6.39 5.95 6.04 0.81%
EPS 0.25 0.13 0.50 0.54 0.60 0.51 0.94 -19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.2701 0.2616 0.2587 0.2414 0.2259 0.21 3.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.405 0.50 0.49 0.50 0.47 0.55 0.51 -
P/RPS 1.57 1.98 1.85 2.00 1.93 2.43 2.22 -5.60%
P/EPS 40.50 98.04 24.87 23.70 20.61 28.50 14.29 18.95%
EY 2.47 1.02 4.02 4.22 4.85 3.51 7.00 -15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.47 0.50 0.51 0.64 0.64 -8.31%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 25/02/14 27/02/13 29/02/12 18/02/11 11/02/10 -
Price 0.45 0.52 0.51 0.48 0.50 0.52 0.62 -
P/RPS 1.74 2.06 1.93 1.92 2.05 2.30 2.70 -7.05%
P/EPS 45.00 101.96 25.89 22.75 21.93 26.94 17.37 17.18%
EY 2.22 0.98 3.86 4.40 4.56 3.71 5.76 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.49 0.48 0.54 0.60 0.78 -9.79%

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