[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -24.58%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 136,178 142,796 127,339 135,473 140,826 157,296 126,339 5.11%
PBT 14,378 15,752 12,926 13,300 17,618 21,168 14,706 -1.48%
Tax -3,624 -3,880 -3,409 -3,349 -4,424 -5,292 -3,843 -3.82%
NP 10,754 11,872 9,517 9,950 13,194 15,876 10,863 -0.66%
-
NP to SH 10,754 11,872 9,517 9,950 13,194 15,876 10,863 -0.66%
-
Tax Rate 25.21% 24.63% 26.37% 25.18% 25.11% 25.00% 26.13% -
Total Cost 125,424 130,924 117,822 125,522 127,632 141,420 115,476 5.64%
-
Net Worth 127,092 127,025 124,348 125,008 126,192 120,196 118,574 4.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,893 - - - 3,251 -
Div Payout % - - 30.40% - - - 29.93% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 127,092 127,025 124,348 125,008 126,192 120,196 118,574 4.72%
NOSH 122,204 122,139 123,117 125,008 124,943 125,205 127,499 -2.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.90% 8.31% 7.47% 7.35% 9.37% 10.09% 8.60% -
ROE 8.46% 9.35% 7.65% 7.96% 10.46% 13.21% 9.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.43 116.91 103.43 108.37 112.71 125.63 99.09 8.11%
EPS 8.80 9.72 7.73 7.96 10.56 12.68 8.52 2.17%
DPS 0.00 0.00 2.35 0.00 0.00 0.00 2.55 -
NAPS 1.04 1.04 1.01 1.00 1.01 0.96 0.93 7.71%
Adjusted Per Share Value based on latest NOSH - 125,507
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.99 29.35 26.17 27.84 28.94 32.33 25.97 5.10%
EPS 2.21 2.44 1.96 2.05 2.71 3.26 2.23 -0.59%
DPS 0.00 0.00 0.59 0.00 0.00 0.00 0.67 -
NAPS 0.2612 0.2611 0.2556 0.2569 0.2594 0.247 0.2437 4.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.49 0.51 0.485 0.46 0.50 0.46 0.46 -
P/RPS 0.44 0.44 0.47 0.42 0.44 0.37 0.46 -2.91%
P/EPS 5.57 5.25 6.27 5.78 4.73 3.63 5.40 2.08%
EY 17.96 19.06 15.94 17.30 21.12 27.57 18.52 -2.02%
DY 0.00 0.00 4.85 0.00 0.00 0.00 5.54 -
P/NAPS 0.47 0.49 0.48 0.46 0.50 0.48 0.49 -2.73%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.51 0.525 0.54 0.49 0.48 0.50 0.45 -
P/RPS 0.46 0.45 0.52 0.45 0.43 0.40 0.45 1.47%
P/EPS 5.80 5.40 6.99 6.16 4.55 3.94 5.28 6.44%
EY 17.25 18.51 14.31 16.24 22.00 25.36 18.93 -5.99%
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.67 -
P/NAPS 0.49 0.50 0.53 0.49 0.48 0.52 0.48 1.38%

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