[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -7.57%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 151,964 127,442 137,454 138,982 160,584 118,563 126,716 12.86%
PBT 26,428 18,381 21,574 25,046 28,632 16,562 18,841 25.28%
Tax -6,588 -4,212 -4,721 -5,192 -7,152 -3,911 -4,818 23.17%
NP 19,840 14,169 16,853 19,854 21,480 12,651 14,022 26.00%
-
NP to SH 19,840 14,169 16,853 19,854 21,480 12,651 14,022 26.00%
-
Tax Rate 24.93% 22.91% 21.88% 20.73% 24.98% 23.61% 25.57% -
Total Cost 132,124 113,273 120,601 119,128 139,104 105,912 112,693 11.17%
-
Net Worth 107,105 103,302 100,762 102,077 96,940 91,821 89,343 12.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,272 - - - 3,825 - -
Div Payout % - 30.15% - - - 30.24% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,105 103,302 100,762 102,077 96,940 91,821 89,343 12.83%
NOSH 127,506 127,533 127,547 127,596 127,553 127,530 127,633 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.06% 11.12% 12.26% 14.29% 13.38% 10.67% 11.07% -
ROE 18.52% 13.72% 16.73% 19.45% 22.16% 13.78% 15.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.18 99.93 107.77 108.92 125.90 92.97 99.28 12.93%
EPS 15.56 11.11 13.21 15.56 16.84 9.92 10.99 26.06%
DPS 0.00 3.35 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.84 0.81 0.79 0.80 0.76 0.72 0.70 12.91%
Adjusted Per Share Value based on latest NOSH - 127,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.23 26.19 28.25 28.57 33.01 24.37 26.04 12.86%
EPS 4.08 2.91 3.46 4.08 4.41 2.60 2.88 26.11%
DPS 0.00 0.88 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.2201 0.2123 0.2071 0.2098 0.1992 0.1887 0.1836 12.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.53 0.55 0.57 0.51 0.52 0.50 0.47 -
P/RPS 0.44 0.55 0.53 0.47 0.41 0.54 0.47 -4.29%
P/EPS 3.41 4.95 4.31 3.28 3.09 5.04 4.28 -14.04%
EY 29.36 20.20 23.18 30.51 32.38 19.84 23.38 16.38%
DY 0.00 6.09 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.63 0.68 0.72 0.64 0.68 0.69 0.67 -4.01%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 -
Price 0.60 0.54 0.49 0.62 0.56 0.50 0.50 -
P/RPS 0.50 0.54 0.45 0.57 0.44 0.54 0.50 0.00%
P/EPS 3.86 4.86 3.71 3.98 3.33 5.04 4.55 -10.37%
EY 25.93 20.57 26.97 25.10 30.07 19.84 21.97 11.67%
DY 0.00 6.20 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.71 0.67 0.62 0.78 0.74 0.69 0.71 0.00%

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