[CHEETAH] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -4.36%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 133,130 136,178 142,796 127,339 135,473 140,826 157,296 -10.53%
PBT 11,744 14,378 15,752 12,926 13,300 17,618 21,168 -32.50%
Tax -2,952 -3,624 -3,880 -3,409 -3,349 -4,424 -5,292 -32.26%
NP 8,792 10,754 11,872 9,517 9,950 13,194 15,876 -32.58%
-
NP to SH 8,792 10,754 11,872 9,517 9,950 13,194 15,876 -32.58%
-
Tax Rate 25.14% 25.21% 24.63% 26.37% 25.18% 25.11% 25.00% -
Total Cost 124,338 125,424 130,924 117,822 125,522 127,632 141,420 -8.23%
-
Net Worth 128,216 127,092 127,025 124,348 125,008 126,192 120,196 4.40%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 2,893 - - - -
Div Payout % - - - 30.40% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 128,216 127,092 127,025 124,348 125,008 126,192 120,196 4.40%
NOSH 122,111 122,204 122,139 123,117 125,008 124,943 125,205 -1.65%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.60% 7.90% 8.31% 7.47% 7.35% 9.37% 10.09% -
ROE 6.86% 8.46% 9.35% 7.65% 7.96% 10.46% 13.21% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 109.02 111.43 116.91 103.43 108.37 112.71 125.63 -9.02%
EPS 7.20 8.80 9.72 7.73 7.96 10.56 12.68 -31.45%
DPS 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.04 1.01 1.00 1.01 0.96 6.16%
Adjusted Per Share Value based on latest NOSH - 122,994
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.38 28.01 29.37 26.19 27.86 28.96 32.35 -10.53%
EPS 1.81 2.21 2.44 1.96 2.05 2.71 3.27 -32.60%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.2637 0.2614 0.2612 0.2557 0.2571 0.2595 0.2472 4.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.51 0.49 0.51 0.485 0.46 0.50 0.46 -
P/RPS 0.47 0.44 0.44 0.47 0.42 0.44 0.37 17.30%
P/EPS 7.08 5.57 5.25 6.27 5.78 4.73 3.63 56.16%
EY 14.12 17.96 19.06 15.94 17.30 21.12 27.57 -36.01%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.49 0.48 0.46 0.50 0.48 1.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/05/14 25/02/14 27/11/13 29/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.585 0.51 0.525 0.54 0.49 0.48 0.50 -
P/RPS 0.54 0.46 0.45 0.52 0.45 0.43 0.40 22.17%
P/EPS 8.12 5.80 5.40 6.99 6.16 4.55 3.94 62.01%
EY 12.31 17.25 18.51 14.31 16.24 22.00 25.36 -38.26%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.50 0.53 0.49 0.48 0.52 5.06%

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