[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -30.53%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 160,584 118,563 126,716 136,154 160,608 103,337 107,400 30.72%
PBT 28,632 16,562 18,841 22,642 32,592 13,223 15,580 49.97%
Tax -7,152 -3,911 -4,818 -5,634 -8,108 -3,799 -4,158 43.51%
NP 21,480 12,651 14,022 17,008 24,484 9,424 11,421 52.30%
-
NP to SH 21,480 12,651 14,022 17,008 24,484 9,424 11,421 52.30%
-
Tax Rate 24.98% 23.61% 25.57% 24.88% 24.88% 28.73% 26.69% -
Total Cost 139,104 105,912 112,693 119,146 136,124 93,913 95,978 28.04%
-
Net Worth 96,940 91,821 89,343 90,658 87,989 81,595 80,306 13.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,825 - - - 3,569 - -
Div Payout % - 30.24% - - - 37.88% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 96,940 91,821 89,343 90,658 87,989 81,595 80,306 13.35%
NOSH 127,553 127,530 127,633 127,687 127,520 127,493 127,470 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.38% 10.67% 11.07% 12.49% 15.24% 9.12% 10.63% -
ROE 22.16% 13.78% 15.70% 18.76% 27.83% 11.55% 14.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 125.90 92.97 99.28 106.63 125.95 81.05 84.25 30.67%
EPS 16.84 9.92 10.99 13.32 19.20 7.39 8.96 52.23%
DPS 0.00 3.00 0.00 0.00 0.00 2.80 0.00 -
NAPS 0.76 0.72 0.70 0.71 0.69 0.64 0.63 13.30%
Adjusted Per Share Value based on latest NOSH - 127,379
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.03 24.38 26.06 28.00 33.03 21.25 22.09 30.72%
EPS 4.42 2.60 2.88 3.50 5.04 1.94 2.35 52.31%
DPS 0.00 0.79 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.1994 0.1888 0.1837 0.1864 0.181 0.1678 0.1652 13.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.50 0.47 0.44 0.50 0.50 0.51 -
P/RPS 0.41 0.54 0.47 0.41 0.40 0.62 0.61 -23.25%
P/EPS 3.09 5.04 4.28 3.30 2.60 6.76 5.69 -33.41%
EY 32.38 19.84 23.38 30.27 38.40 14.78 17.57 50.25%
DY 0.00 6.00 0.00 0.00 0.00 5.60 0.00 -
P/NAPS 0.68 0.69 0.67 0.62 0.72 0.78 0.81 -10.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.56 0.50 0.50 0.40 0.47 0.51 0.52 -
P/RPS 0.44 0.54 0.50 0.38 0.37 0.63 0.62 -20.42%
P/EPS 3.33 5.04 4.55 3.00 2.45 6.90 5.80 -30.89%
EY 30.07 19.84 21.97 33.30 40.85 14.49 17.23 44.90%
DY 0.00 6.00 0.00 0.00 0.00 5.49 0.00 -
P/NAPS 0.74 0.69 0.71 0.56 0.68 0.80 0.83 -7.35%

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