[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -15.11%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 133,802 151,964 127,442 137,454 138,982 160,584 118,563 8.37%
PBT 19,654 26,428 18,381 21,574 25,046 28,632 16,562 12.05%
Tax -4,804 -6,588 -4,212 -4,721 -5,192 -7,152 -3,911 14.65%
NP 14,850 19,840 14,169 16,853 19,854 21,480 12,651 11.24%
-
NP to SH 14,850 19,840 14,169 16,853 19,854 21,480 12,651 11.24%
-
Tax Rate 24.44% 24.93% 22.91% 21.88% 20.73% 24.98% 23.61% -
Total Cost 118,952 132,124 113,273 120,601 119,128 139,104 105,912 8.02%
-
Net Worth 109,716 107,105 103,302 100,762 102,077 96,940 91,821 12.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 4,272 - - - 3,825 -
Div Payout % - - 30.15% - - - 30.24% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 109,716 107,105 103,302 100,762 102,077 96,940 91,821 12.56%
NOSH 127,577 127,506 127,533 127,547 127,596 127,553 127,530 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.10% 13.06% 11.12% 12.26% 14.29% 13.38% 10.67% -
ROE 13.53% 18.52% 13.72% 16.73% 19.45% 22.16% 13.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.88 119.18 99.93 107.77 108.92 125.90 92.97 8.34%
EPS 11.64 15.56 11.11 13.21 15.56 16.84 9.92 11.21%
DPS 0.00 0.00 3.35 0.00 0.00 0.00 3.00 -
NAPS 0.86 0.84 0.81 0.79 0.80 0.76 0.72 12.53%
Adjusted Per Share Value based on latest NOSH - 127,370
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.52 31.25 26.21 28.27 28.58 33.03 24.38 8.38%
EPS 3.05 4.08 2.91 3.47 4.08 4.42 2.60 11.19%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.79 -
NAPS 0.2256 0.2203 0.2125 0.2072 0.2099 0.1994 0.1888 12.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.53 0.55 0.57 0.51 0.52 0.50 -
P/RPS 0.52 0.44 0.55 0.53 0.47 0.41 0.54 -2.47%
P/EPS 4.73 3.41 4.95 4.31 3.28 3.09 5.04 -4.13%
EY 21.16 29.36 20.20 23.18 30.51 32.38 19.84 4.37%
DY 0.00 0.00 6.09 0.00 0.00 0.00 6.00 -
P/NAPS 0.64 0.63 0.68 0.72 0.64 0.68 0.69 -4.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 30/11/10 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 -
Price 0.52 0.60 0.54 0.49 0.62 0.56 0.50 -
P/RPS 0.50 0.50 0.54 0.45 0.57 0.44 0.54 -4.98%
P/EPS 4.47 3.86 4.86 3.71 3.98 3.33 5.04 -7.66%
EY 22.38 25.93 20.57 26.97 25.10 30.07 19.84 8.33%
DY 0.00 0.00 6.20 0.00 0.00 0.00 6.00 -
P/NAPS 0.60 0.71 0.67 0.62 0.78 0.74 0.69 -8.87%

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