[CHEETAH] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 20.29%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 103,091 69,491 40,146 118,563 95,037 68,077 40,152 87.61%
PBT 16,181 12,523 7,158 16,562 14,131 11,321 8,148 58.05%
Tax -3,541 -2,596 -1,788 -3,911 -3,614 -2,817 -2,027 45.09%
NP 12,640 9,927 5,370 12,651 10,517 8,504 6,121 62.23%
-
NP to SH 12,640 9,927 5,370 12,651 10,517 8,504 6,121 62.23%
-
Tax Rate 21.88% 20.73% 24.98% 23.61% 25.57% 24.88% 24.88% -
Total Cost 90,451 59,564 34,776 105,912 84,520 59,573 34,031 91.99%
-
Net Worth 100,762 102,077 96,940 91,821 89,343 90,658 87,989 9.46%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 3,825 - - - -
Div Payout % - - - 30.24% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 100,762 102,077 96,940 91,821 89,343 90,658 87,989 9.46%
NOSH 127,547 127,596 127,553 127,530 127,633 127,687 127,520 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.26% 14.29% 13.38% 10.67% 11.07% 12.49% 15.24% -
ROE 12.54% 9.73% 5.54% 13.78% 11.77% 9.38% 6.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 80.83 54.46 31.47 92.97 74.46 53.32 31.49 87.57%
EPS 9.91 7.78 4.21 9.92 8.24 6.66 4.80 62.21%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.76 0.72 0.70 0.71 0.69 9.45%
Adjusted Per Share Value based on latest NOSH - 127,965
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.20 14.29 8.26 24.38 19.55 14.00 8.26 87.56%
EPS 2.60 2.04 1.10 2.60 2.16 1.75 1.26 62.15%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.2072 0.2099 0.1994 0.1888 0.1837 0.1864 0.181 9.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.57 0.51 0.52 0.50 0.47 0.44 0.50 -
P/RPS 0.71 0.94 1.65 0.54 0.63 0.83 1.59 -41.60%
P/EPS 5.75 6.56 12.35 5.04 5.70 6.61 10.42 -32.74%
EY 17.39 15.25 8.10 19.84 17.53 15.14 9.60 48.65%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.68 0.69 0.67 0.62 0.72 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 23/02/09 27/11/08 -
Price 0.49 0.62 0.56 0.50 0.50 0.40 0.47 -
P/RPS 0.61 1.14 1.78 0.54 0.67 0.75 1.49 -44.89%
P/EPS 4.94 7.97 13.30 5.04 6.07 6.01 9.79 -36.64%
EY 20.22 12.55 7.52 19.84 16.48 16.65 10.21 57.76%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.78 0.74 0.69 0.71 0.56 0.68 -5.97%

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