[CHEETAH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -35.05%
YoY- 178.73%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 118,563 95,037 68,077 40,152 103,337 80,550 54,202 68.58%
PBT 16,562 14,131 11,321 8,148 13,223 11,685 8,888 51.48%
Tax -3,911 -3,614 -2,817 -2,027 -3,799 -3,119 -2,330 41.28%
NP 12,651 10,517 8,504 6,121 9,424 8,566 6,558 55.02%
-
NP to SH 12,651 10,517 8,504 6,121 9,424 8,566 6,558 55.02%
-
Tax Rate 23.61% 25.57% 24.88% 24.88% 28.73% 26.69% 26.22% -
Total Cost 105,912 84,520 59,573 34,031 93,913 71,984 47,644 70.41%
-
Net Worth 91,821 89,343 90,658 87,989 81,595 80,306 66,620 23.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,825 - - - 3,569 - - -
Div Payout % 30.24% - - - 37.88% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 91,821 89,343 90,658 87,989 81,595 80,306 66,620 23.87%
NOSH 127,530 127,633 127,687 127,520 127,493 127,470 104,095 14.50%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.67% 11.07% 12.49% 15.24% 9.12% 10.63% 12.10% -
ROE 13.78% 11.77% 9.38% 6.96% 11.55% 10.67% 9.84% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.97 74.46 53.32 31.49 81.05 63.19 52.07 47.22%
EPS 9.92 8.24 6.66 4.80 7.39 6.72 6.30 35.38%
DPS 3.00 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 0.72 0.70 0.71 0.69 0.64 0.63 0.64 8.17%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.37 19.53 13.99 8.25 21.24 16.56 11.14 68.59%
EPS 2.60 2.16 1.75 1.26 1.94 1.76 1.35 54.85%
DPS 0.79 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.1887 0.1836 0.1863 0.1808 0.1677 0.1651 0.1369 23.87%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.47 0.44 0.50 0.50 0.51 0.70 -
P/RPS 0.54 0.63 0.83 1.59 0.62 0.81 1.34 -45.47%
P/EPS 5.04 5.70 6.61 10.42 6.76 7.59 11.11 -40.98%
EY 19.84 17.53 15.14 9.60 14.78 13.18 9.00 69.46%
DY 6.00 0.00 0.00 0.00 5.60 0.00 0.00 -
P/NAPS 0.69 0.67 0.62 0.72 0.78 0.81 1.09 -26.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 22/02/08 -
Price 0.50 0.50 0.40 0.47 0.51 0.52 0.58 -
P/RPS 0.54 0.67 0.75 1.49 0.63 0.82 1.11 -38.17%
P/EPS 5.04 6.07 6.01 9.79 6.90 7.74 9.21 -33.12%
EY 19.84 16.48 16.65 10.21 14.49 12.92 10.86 49.49%
DY 6.00 0.00 0.00 0.00 5.49 0.00 0.00 -
P/NAPS 0.69 0.71 0.56 0.68 0.80 0.83 0.91 -16.86%

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