[CHEETAH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -57.55%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 127,442 103,091 69,491 40,146 118,563 95,037 68,077 52.06%
PBT 18,381 16,181 12,523 7,158 16,562 14,131 11,321 38.26%
Tax -4,212 -3,541 -2,596 -1,788 -3,911 -3,614 -2,817 30.85%
NP 14,169 12,640 9,927 5,370 12,651 10,517 8,504 40.67%
-
NP to SH 14,169 12,640 9,927 5,370 12,651 10,517 8,504 40.67%
-
Tax Rate 22.91% 21.88% 20.73% 24.98% 23.61% 25.57% 24.88% -
Total Cost 113,273 90,451 59,564 34,776 105,912 84,520 59,573 53.66%
-
Net Worth 103,302 100,762 102,077 96,940 91,821 89,343 90,658 9.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,272 - - - 3,825 - - -
Div Payout % 30.15% - - - 30.24% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 103,302 100,762 102,077 96,940 91,821 89,343 90,658 9.12%
NOSH 127,533 127,547 127,596 127,553 127,530 127,633 127,687 -0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.12% 12.26% 14.29% 13.38% 10.67% 11.07% 12.49% -
ROE 13.72% 12.54% 9.73% 5.54% 13.78% 11.77% 9.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 99.93 80.83 54.46 31.47 92.97 74.46 53.32 52.18%
EPS 11.11 9.91 7.78 4.21 9.92 8.24 6.66 40.78%
DPS 3.35 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.81 0.79 0.80 0.76 0.72 0.70 0.71 9.20%
Adjusted Per Share Value based on latest NOSH - 127,553
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.21 21.20 14.29 8.26 24.38 19.55 14.00 52.07%
EPS 2.91 2.60 2.04 1.10 2.60 2.16 1.75 40.48%
DPS 0.88 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.2125 0.2072 0.2099 0.1994 0.1888 0.1837 0.1864 9.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.57 0.51 0.52 0.50 0.47 0.44 -
P/RPS 0.55 0.71 0.94 1.65 0.54 0.63 0.83 -24.04%
P/EPS 4.95 5.75 6.56 12.35 5.04 5.70 6.61 -17.57%
EY 20.20 17.39 15.25 8.10 19.84 17.53 15.14 21.25%
DY 6.09 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.64 0.68 0.69 0.67 0.62 6.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 23/02/09 -
Price 0.54 0.49 0.62 0.56 0.50 0.50 0.40 -
P/RPS 0.54 0.61 1.14 1.78 0.54 0.67 0.75 -19.71%
P/EPS 4.86 4.94 7.97 13.30 5.04 6.07 6.01 -13.23%
EY 20.57 20.22 12.55 7.52 19.84 16.48 16.65 15.18%
DY 6.20 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.78 0.74 0.69 0.71 0.56 12.73%

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