[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -23.07%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 140,826 157,296 126,339 131,922 139,156 153,964 123,808 8.92%
PBT 17,618 21,168 14,706 14,270 18,544 21,560 15,262 9.99%
Tax -4,424 -5,292 -3,843 -3,548 -4,606 -5,320 -4,067 5.74%
NP 13,194 15,876 10,863 10,722 13,938 16,240 11,195 11.51%
-
NP to SH 13,194 15,876 10,863 10,722 13,938 16,240 11,195 11.51%
-
Tax Rate 25.11% 25.00% 26.13% 24.86% 24.84% 24.68% 26.65% -
Total Cost 127,632 141,420 115,476 121,200 125,218 137,724 112,613 8.66%
-
Net Worth 126,192 120,196 118,574 116,162 117,426 114,905 111,077 8.83%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,251 - - - 3,447 -
Div Payout % - - 29.93% - - - 30.79% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 126,192 120,196 118,574 116,162 117,426 114,905 111,077 8.83%
NOSH 124,943 125,205 127,499 127,650 127,637 127,672 127,675 -1.42%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.37% 10.09% 8.60% 8.13% 10.02% 10.55% 9.04% -
ROE 10.46% 13.21% 9.16% 9.23% 11.87% 14.13% 10.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 112.71 125.63 99.09 103.35 109.02 120.59 96.97 10.49%
EPS 10.56 12.68 8.52 8.40 10.92 12.72 8.77 13.11%
DPS 0.00 0.00 2.55 0.00 0.00 0.00 2.70 -
NAPS 1.01 0.96 0.93 0.91 0.92 0.90 0.87 10.40%
Adjusted Per Share Value based on latest NOSH - 127,738
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.96 32.35 25.98 27.13 28.62 31.66 25.46 8.92%
EPS 2.71 3.27 2.23 2.21 2.87 3.34 2.30 11.50%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.71 -
NAPS 0.2595 0.2472 0.2439 0.2389 0.2415 0.2363 0.2284 8.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.46 0.46 0.49 0.47 0.47 0.465 -
P/RPS 0.44 0.37 0.46 0.47 0.43 0.39 0.48 -5.61%
P/EPS 4.73 3.63 5.40 5.83 4.30 3.69 5.30 -7.27%
EY 21.12 27.57 18.52 17.14 23.23 27.06 18.86 7.80%
DY 0.00 0.00 5.54 0.00 0.00 0.00 5.81 -
P/NAPS 0.50 0.48 0.49 0.54 0.51 0.52 0.53 -3.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.48 0.50 0.45 0.47 0.50 0.48 0.46 -
P/RPS 0.43 0.40 0.45 0.45 0.46 0.40 0.47 -5.73%
P/EPS 4.55 3.94 5.28 5.60 4.58 3.77 5.25 -9.05%
EY 22.00 25.36 18.93 17.87 21.84 26.50 19.06 9.98%
DY 0.00 0.00 5.67 0.00 0.00 0.00 5.87 -
P/NAPS 0.48 0.52 0.48 0.52 0.54 0.53 0.53 -6.36%

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