[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -25.15%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 153,964 123,808 129,892 133,802 151,964 127,442 137,454 7.84%
PBT 21,560 15,262 16,484 19,654 26,428 18,381 21,574 -0.04%
Tax -5,320 -4,067 -3,908 -4,804 -6,588 -4,212 -4,721 8.28%
NP 16,240 11,195 12,576 14,850 19,840 14,169 16,853 -2.43%
-
NP to SH 16,240 11,195 12,576 14,850 19,840 14,169 16,853 -2.43%
-
Tax Rate 24.68% 26.65% 23.71% 24.44% 24.93% 22.91% 21.88% -
Total Cost 137,724 112,613 117,316 118,952 132,124 113,273 120,601 9.24%
-
Net Worth 114,905 111,077 108,487 109,716 107,105 103,302 100,762 9.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,447 - - - 4,272 - -
Div Payout % - 30.79% - - - 30.15% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 114,905 111,077 108,487 109,716 107,105 103,302 100,762 9.14%
NOSH 127,672 127,675 127,631 127,577 127,506 127,533 127,547 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.55% 9.04% 9.68% 11.10% 13.06% 11.12% 12.26% -
ROE 14.13% 10.08% 11.59% 13.53% 18.52% 13.72% 16.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 120.59 96.97 101.77 104.88 119.18 99.93 107.77 7.77%
EPS 12.72 8.77 9.85 11.64 15.56 11.11 13.21 -2.48%
DPS 0.00 2.70 0.00 0.00 0.00 3.35 0.00 -
NAPS 0.90 0.87 0.85 0.86 0.84 0.81 0.79 9.07%
Adjusted Per Share Value based on latest NOSH - 127,720
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.66 25.46 26.71 27.52 31.25 26.21 28.27 7.83%
EPS 3.34 2.30 2.59 3.05 4.08 2.91 3.47 -2.51%
DPS 0.00 0.71 0.00 0.00 0.00 0.88 0.00 -
NAPS 0.2363 0.2284 0.2231 0.2256 0.2203 0.2125 0.2072 9.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.47 0.465 0.50 0.55 0.53 0.55 0.57 -
P/RPS 0.39 0.48 0.49 0.52 0.44 0.55 0.53 -18.47%
P/EPS 3.69 5.30 5.07 4.73 3.41 4.95 4.31 -9.82%
EY 27.06 18.86 19.71 21.16 29.36 20.20 23.18 10.85%
DY 0.00 5.81 0.00 0.00 0.00 6.09 0.00 -
P/NAPS 0.52 0.53 0.59 0.64 0.63 0.68 0.72 -19.48%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 18/02/11 30/11/10 20/08/10 26/05/10 -
Price 0.48 0.46 0.51 0.52 0.60 0.54 0.49 -
P/RPS 0.40 0.47 0.50 0.50 0.50 0.54 0.45 -7.54%
P/EPS 3.77 5.25 5.18 4.47 3.86 4.86 3.71 1.07%
EY 26.50 19.06 19.32 22.38 25.93 20.57 26.97 -1.16%
DY 0.00 5.87 0.00 0.00 0.00 6.20 0.00 -
P/NAPS 0.53 0.53 0.60 0.60 0.71 0.67 0.62 -9.91%

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