Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 20.10 | -3.66 | -3.66 | -18.2% | 0.00 | -0.75 | 1.8% | 15.5% | 45.8% | 62.7% | ||||||||
| 29 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 19.75 | -6.38 | -6.76 | -34.2% | 0.00 | -1.39 | 51.9% | 35.3% | 404.1% | 162.5% | ||||||||
| 30 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 41.06 | 2.22 | 2.22 | 5.4% | 0.00 | 0.46 | 35.9% | 1.0% | 194.8% | 59.8% | ||||||||
| 24 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 30.22 | -2.35 | -2.35 | -7.8% | 0.00 | -0.48 | 27.1% | 6.4% | 76.1% | 347.5% | ||||||||
| 27 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 23.78 | -9.83 | -9.83 | -41.3% | 0.00 | -2.02 | 22.1% | 4.7% | 281.5% | 1667.6% | ||||||||
| 30 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 30.52 | -4.53 | -2.58 | -8.4% | 0.00 | -0.53 | 24.9% | 18.3% | 146.6% | 38.9% | ||||||||
| 28 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 40.65 | 6.21 | 5.53 | 13.6% | 0.00 | 1.14 | 25.9% | 6.2% | 1155.5% | 138.8% | ||||||||
| 22 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 32.28 | -0.18 | -0.52 | -1.6% | 0.00 | -0.11 | 29.4% | 16.0% | 5.8% | 109.5% | ||||||||
| 28 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 24.94 | -0.49 | -0.56 | -2.2% | 0.00 | -0.11 | 33.2% | 23.7% | 86.8% | 89.6% | ||||||||
| 23 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 37.36 | -3.74 | -4.22 | -11.3% | 0.00 | -0.87 | 2.4% | 24.0% | 70.4% | 42.0% | ||||||||
| 25 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 38.28 | -13.85 | -14.26 | -37.3% | 0.00 | -2.93 | 0.4% | 1.0% | 359.9% | 382.4% | ||||||||
| 27 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 38.44 | 5.62 | 5.49 | 14.3% | 0.00 | 1.13 | 17.6% | 19.0% | 202.7% | 15.3% | ||||||||
| 28 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 32.70 | -5.21 | -5.34 | -16.4% | 0.00 | -1.10 | 33.5% | 200.6% | 80.0% | 30.0% | ||||||||
| 24 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 49.16 | -1.81 | -2.97 | -6.0% | 0.00 | -0.61 | 29.7% | 90.7% | 0.4% | 251.7% | ||||||||
| 25 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 37.90 | -2.48 | -2.96 | -7.8% | 0.00 | -0.61 | 20.2% | 45.1% | 145.7% | 676.4% | ||||||||
| 25 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 47.47 | 7.76 | 6.48 | 13.6% | 0.00 | 1.88 | 336.4% | 95.9% | 184.8% | 157.1% | ||||||||
| 25 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 10.88 | -7.64 | -7.64 | -70.2% | 0.00 | -2.22 | 57.8% | 61.0% | 490.2% | 536.9% | ||||||||
| 28 Sep 21 | Q4 Jun 2021 | 4 | 30 Jun 2021 | 25.77 | 3.99 | 1.96 | 7.6% | 0.00 | 1.70 | 1.3% | 24.1% | 281.5% | 5.3% | ||||||||
| 25 May 21 | Q3 Mar 2021 | 3 | 30 Jun 2021 | 26.11 | 0.51 | 0.51 | 2.0% | 0.00 | 0.45 | 7.7% | 3.3% | 79.6% | 113.5% | ||||||||
| 05 Feb 21 | Q2 Dec 2020 | 2 | 30 Jun 2021 | 24.24 | 2.52 | 2.52 | 10.4% | 0.00 | 2.19 | 13.1% | 36.6% | 44.1% | 92.0% | ||||||||
| 25 Nov 20 | Q1 Sep 2020 | 1 | 30 Jun 2021 | 27.90 | 1.75 | 1.75 | 6.3% | 0.00 | 1.52 | 34.4% | 10.9% | 6.0% | 162.4% | ||||||||
| 25 Aug 20 | Q4 Jun 2020 | 4 | 30 Jun 2020 | 20.77 | 1.66 | 1.86 | 8.9% | 0.00 | 1.62 | 17.8% | 68.0% | 149.0% | 59.5% | ||||||||
| 21 May 20 | Q3 Mar 2020 | 3 | 30 Jun 2020 | 25.27 | -3.79 | -3.79 | -15.0% | 0.00 | -3.30 | 33.9% | 5.1% | 389.1% | 162.9% | ||||||||
| 24 Feb 20 | Q2 Dec 2019 | 2 | 30 Jun 2020 | 38.23 | 1.31 | 1.31 | 3.4% | 0.00 | 1.14 | 52.0% | 25.1% | 146.9% | 141.2% | ||||||||
| 27 Nov 19 | Q1 Sep 2019 | 1 | 30 Jun 2020 | 25.16 | -2.80 | -2.80 | -11.1% | 0.00 | -2.44 | 61.2% | 32.3% | 160.9% | 142.5% | ||||||||
| 23 Aug 19 | Q4 Jun 2019 | 4 | 30 Jun 2019 | 64.84 | 4.27 | 4.59 | 7.1% | 0.00 | 4.00 | 143.4% | 132.7% | 418.3% | 247.3% | ||||||||
| 24 May 19 | Q3 Mar 2019 | 3 | 30 Jun 2019 | 26.63 | -1.42 | -1.44 | -5.4% | 0.00 | -1.26 | 12.8% | 14.8% | 365.3% | 559.5% | ||||||||
| 25 Feb 19 | Q2 Dec 2018 | 2 | 30 Jun 2019 | 30.55 | 0.88 | 0.54 | 1.8% | 0.00 | 0.47 | 17.8% | 47.5% | 91.7% | 119.8% | ||||||||
| 24 Aug 18 | Q4 Jun 2018 | 4 | 30 Jun 2018 | 37.14 | 6.90 | 6.58 | 17.7% | 0.40 | 5.69 | 33.3% | 6.7% | 311.2% | 28.8% | ||||||||
| 25 May 18 | Q3 Mar 2018 | 3 | 30 Jun 2018 | 27.86 | -3.32 | -3.12 | -11.2% | 0.00 | -2.70 | 10.8% | 0.6% | 1092.7% | 3.9% | ||||||||
| 09 Feb 18 | Q2 Dec 2017 | 2 | 30 Jun 2018 | 31.25 | 0.49 | 0.31 | 1.0% | 0.00 | 0.26 | 50.9% | 3.1% | 111.4% | 75.9% | ||||||||
| 30 Nov 17 | Q1 Sep 2017 | 1 | 30 Jun 2018 | 20.71 | -2.41 | -2.74 | -13.2% | 0.00 | -2.35 | 48.0% | 19.1% | 153.7% | 68.2% | ||||||||
| 24 Aug 17 | Q4 Jun 2017 | 4 | 30 Jun 2017 | 39.81 | 5.72 | 5.11 | 12.8% | 0.00 | 4.36 | 42.0% | 12.9% | 270.3% | 153.1% | ||||||||
| 19 May 17 | Q3 Mar 2017 | 3 | 30 Jun 2017 | 28.04 | -2.83 | -3.00 | -10.7% | 0.00 | -2.56 | 13.1% | 6.3% | 330.7% | 180.5% | ||||||||
| 24 Feb 17 | Q2 Dec 2016 | 2 | 30 Jun 2017 | 32.26 | 1.51 | 1.30 | 4.0% | 0.00 | 1.11 | 26.0% | 4.6% | 179.8% | 9.0% | ||||||||
| 18 Nov 16 | Q1 Sep 2016 | 1 | 30 Jun 2017 | 25.59 | -1.62 | -1.63 | -6.4% | 0.00 | -1.39 | 27.4% | 16.5% | 180.8% | 1415.3% | ||||||||
| 29 Aug 16 | Q4 Jun 2016 | 4 | 30 Jun 2016 | 35.27 | 2.93 | 2.02 | 5.7% | 0.75 | 1.70 | 17.9% | 23.5% | 288.7% | 42.1% | ||||||||
| 19 May 16 | Q3 Mar 2016 | 3 | 30 Jun 2016 | 29.93 | -1.40 | -1.07 | -3.6% | 0.00 | -0.90 | 2.9% | 9.3% | 189.6% | 4.6% | ||||||||
| 23 Feb 16 | Q2 Dec 2015 | 2 | 30 Jun 2016 | 30.83 | 1.57 | 1.19 | 3.9% | 0.00 | 1.00 | 0.5% | 0.3% | 862.9% | 90.7% | ||||||||
| 18 Nov 15 | Q1 Sep 2015 | 1 | 30 Jun 2016 | 30.66 | 0.17 | 0.12 | 0.4% | 0.00 | 0.10 | 7.4% | 15.6% | 91.3% | 92.2% | ||||||||
| 24 Aug 15 | Q4 Jun 2015 | 4 | 30 Jun 2015 | 28.56 | 2.20 | 1.42 | 5.0% | 0.75 | 1.18 | 13.5% | 6.5% | 238.9% | 204.3% | ||||||||
| 27 May 15 | Q3 Mar 2015 | 3 | 30 Jun 2015 | 33.01 | -1.35 | -1.02 | -3.1% | 0.00 | -0.85 | 6.7% | 3.9% | 263.4% | 184.1% | ||||||||
| 16 Feb 15 | 31/12/14 | 2 | 30/06/15 | 30.93 | 0.84 | 0.63 | 2.0% | 0.00 | 0.51 | 14.8% | 4.5% | 60.9% | 74.0% |
| EPS | -2.17 sen |
| Trailing PE (Sector Median: 12.3) | 0.0 |
| PEG | 0.0 |
| Altman Z | 1.8 |
| Beaver | -0.467 |
| Current Ratio | 5.95 |
| Debt-Equity (DE) Ratio | 0.17 |
| FCF Yield | -15.19 % |
| Revenue QoQ | 1.82 % |
| Revenue YoY | -15.46% |
| Profit QoQ | 45.82 % |
| Profit YoY | 62.73 % |
| Profit Margin (Sector Median: 0.3) | -9.49 % |
| ROE (ROIC: -10.32) | -10.32 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 0.3) | |
| ROE (ROIC: -9.03) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.21 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -3.52 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 42.41 |
| Expected Revenue (M) | 633.03 |
| Expected Growth (%) | 30.0 |
MR GONG WOOI TEIK reduced 200000.0 units announced on 18 Feb 2021 at ~RM1.04
MR CHIA KEE KWEI reduced 10662169.0 units announced on 17 Feb 2021 at ~RM1.02
MADAM HOR AH KUAN reduced 2494356.0 units announced on 17 Feb 2021 at ~RM1.02
MR CHONG JOCK PENG reduced 87500.0 units announced on 17 Feb 2021 at ~RM1.04
MR CHIA KEE YEW reduced 3352918.0 units announced on 15 Feb 2021 at ~RM0.975
MR CHIA KEE KWEI reduced 9142050.0 units announced on 15 Feb 2021 at ~RM0.975
MR CHIA KEE KWEI reduced 33800000.0 units announced on 10 Feb 2021 at ~RM0.855
MR CHIA KEE FOO reduced 33800000.0 units announced on 10 Feb 2021 at ~RM0.855
Market Cap: 55 M.
Market Cap Class: Shrimp
Number of Shares: 486 M.
Adjusted Float: 59.5%.
Stock highly correlated with
BRIGHT (64%)
KGW (64%)
EURO (63%)
LUSTER (62%)
Cheetah Holdings Berhad, incorporated in 1998 and headquartered in Seri Kembangan, Selangor, Malaysia, specializes in the design, development, marketing, and retail of sportswear, casual wear, and lifestyle apparel for men, women, and children. Through its subsidiaries, the company manages multiple in-house and licensed brands including Cheetah, Cheetah Ladies, Cheetah Junior, Baby Cheetah, CTH Unlimited, Arissa, and C. Union, along with international labels such as Ladybird and GQ. Its business segments cover apparel design and production, wholesale distribution to department stores and retail outlets, and direct-to-consumer sales via standalone boutiques and e-commerce platforms such as its official website, Shopee, Lazada, and TikTok. With an expansive retail footprint and multi-channel strategy, the Group caters to a broad consumer base seeking trendy, affordable, and quality apparel.
Sectors: Trading & Services, Apparels, Personal Goods, Consumer Products & Services, Penny Stocks
Share Registrar: PROSEC SHARE REGISTRATION SDN. BHD.
Code: 7209
Website: http://www.cheetah.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 05-Jan-2026
| Shareholder | % | Value (M) |
|---|---|---|
| Xox (Hong Kong) Limited | 24.94% | 13.94 |
| The Hong Kong And Shanghai Banking Corp Ltd | 22.24% | 12.44 |
| Lim Kon Lian | 12.21% | 6.83 |
| Morgan Stanley | 6.65% | 3.72 |
| Morgan Stanley & Co International Plc | 6.01% | 3.36 |
| G Rubber Sdn Bhd | 5.05% | 2.82 |
| Attractive Venture Sdn Bhd | 4.88% | 2.73 |
| Grace Vun Siaw Nei | 4.76% | 2.66 |
| Chia Kee Foo | 3.55% | 1.99 |
| Kong Kok Keong | 3.19% | 1.78 |
| Cgs-Cimb Securities (Hong Kong) Ltd | 3.12% | 1.74 |
| Koo Kien Yoon | 2.91% | 1.63 |
| Ang Wan Joo | 2.7% | 1.51 |
| Sanston Financial Group Ltd | 2.53% | 1.41 |
| Sersol Marketing Sdn Bhd | 1.88% | 1.05 |
| Parlo Tours Sdn Bhd | 1.4% | 0.78 |
| Chang Yen Wei | 1.27% | 0.71 |
| Lim Wee Hun | 0.62% | 0.35 |
| Lim Siew Ching | 0.52% | 0.29 |
| Lim Sin Ho | 0.45% | 0.25 |
| Ong Gim Hai | 0.41% | 0.23 |
| Chia Teck Beng | 0.35% | 0.2 |
| Liau Chian Chor | 0.32% | 0.18 |
| Lim Leong Wei | 0.29% | 0.16 |
| Lee Kim Teck | 0.26% | 0.15 |
| Ti Hui Sim | 0.24% | 0.13 |
| Cheng Nyek Paw | 0.23% | 0.13 |
| Chiang Yok Leng | 0.21% | 0.12 |
| Lim Yuk Wai @ Lam Yuk Wai | 0.21% | 0.12 |