[CHEETAH] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 46.15%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 127,339 135,473 140,826 157,296 126,339 131,922 139,156 -5.74%
PBT 12,926 13,300 17,618 21,168 14,706 14,270 18,544 -21.40%
Tax -3,409 -3,349 -4,424 -5,292 -3,843 -3,548 -4,606 -18.19%
NP 9,517 9,950 13,194 15,876 10,863 10,722 13,938 -22.47%
-
NP to SH 9,517 9,950 13,194 15,876 10,863 10,722 13,938 -22.47%
-
Tax Rate 26.37% 25.18% 25.11% 25.00% 26.13% 24.86% 24.84% -
Total Cost 117,822 125,522 127,632 141,420 115,476 121,200 125,218 -3.98%
-
Net Worth 124,348 125,008 126,192 120,196 118,574 116,162 117,426 3.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,893 - - - 3,251 - - -
Div Payout % 30.40% - - - 29.93% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 124,348 125,008 126,192 120,196 118,574 116,162 117,426 3.89%
NOSH 123,117 125,008 124,943 125,205 127,499 127,650 127,637 -2.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.47% 7.35% 9.37% 10.09% 8.60% 8.13% 10.02% -
ROE 7.65% 7.96% 10.46% 13.21% 9.16% 9.23% 11.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.43 108.37 112.71 125.63 99.09 103.35 109.02 -3.45%
EPS 7.73 7.96 10.56 12.68 8.52 8.40 10.92 -20.58%
DPS 2.35 0.00 0.00 0.00 2.55 0.00 0.00 -
NAPS 1.01 1.00 1.01 0.96 0.93 0.91 0.92 6.42%
Adjusted Per Share Value based on latest NOSH - 125,205
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.17 27.84 28.94 32.33 25.97 27.11 28.60 -5.75%
EPS 1.96 2.05 2.71 3.26 2.23 2.20 2.86 -22.28%
DPS 0.59 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.2556 0.2569 0.2594 0.247 0.2437 0.2388 0.2414 3.88%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.485 0.46 0.50 0.46 0.46 0.49 0.47 -
P/RPS 0.47 0.42 0.44 0.37 0.46 0.47 0.43 6.11%
P/EPS 6.27 5.78 4.73 3.63 5.40 5.83 4.30 28.61%
EY 15.94 17.30 21.12 27.57 18.52 17.14 23.23 -22.22%
DY 4.85 0.00 0.00 0.00 5.54 0.00 0.00 -
P/NAPS 0.48 0.46 0.50 0.48 0.49 0.54 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 23/05/12 29/02/12 -
Price 0.54 0.49 0.48 0.50 0.45 0.47 0.50 -
P/RPS 0.52 0.45 0.43 0.40 0.45 0.45 0.46 8.52%
P/EPS 6.99 6.16 4.55 3.94 5.28 5.60 4.58 32.59%
EY 14.31 16.24 22.00 25.36 18.93 17.87 21.84 -24.58%
DY 4.35 0.00 0.00 0.00 5.67 0.00 0.00 -
P/NAPS 0.53 0.49 0.48 0.52 0.48 0.52 0.54 -1.23%

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