[CHEETAH] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -63.73%
YoY- -18.15%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 126,339 98,942 69,578 38,491 123,808 97,419 66,901 52.84%
PBT 14,706 10,703 9,272 5,390 15,262 12,363 9,827 30.86%
Tax -3,843 -2,661 -2,303 -1,330 -4,067 -2,931 -2,402 36.83%
NP 10,863 8,042 6,969 4,060 11,195 9,432 7,425 28.90%
-
NP to SH 10,863 8,042 6,969 4,060 11,195 9,432 7,425 28.90%
-
Tax Rate 26.13% 24.86% 24.84% 24.68% 26.65% 23.71% 24.44% -
Total Cost 115,476 90,900 62,609 34,431 112,613 87,987 59,476 55.69%
-
Net Worth 118,574 116,162 117,426 114,905 111,077 108,487 109,716 5.31%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,251 - - - 3,447 - - -
Div Payout % 29.93% - - - 30.79% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 118,574 116,162 117,426 114,905 111,077 108,487 109,716 5.31%
NOSH 127,499 127,650 127,637 127,672 127,675 127,631 127,577 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.60% 8.13% 10.02% 10.55% 9.04% 9.68% 11.10% -
ROE 9.16% 6.92% 5.93% 3.53% 10.08% 8.69% 6.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 99.09 77.51 54.51 30.15 96.97 76.33 52.44 52.90%
EPS 8.52 6.30 5.46 3.18 8.77 7.39 5.82 28.95%
DPS 2.55 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 0.93 0.91 0.92 0.90 0.87 0.85 0.86 5.36%
Adjusted Per Share Value based on latest NOSH - 127,672
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.98 20.35 14.31 7.92 25.46 20.04 13.76 52.82%
EPS 2.23 1.65 1.43 0.83 2.30 1.94 1.53 28.58%
DPS 0.67 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 0.2439 0.2389 0.2415 0.2363 0.2284 0.2231 0.2256 5.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.46 0.49 0.47 0.47 0.465 0.50 0.55 -
P/RPS 0.46 0.63 0.86 1.56 0.48 0.66 1.05 -42.34%
P/EPS 5.40 7.78 8.61 14.78 5.30 6.77 9.45 -31.16%
EY 18.52 12.86 11.62 6.77 18.86 14.78 10.58 45.29%
DY 5.54 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 0.49 0.54 0.51 0.52 0.53 0.59 0.64 -16.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 30/11/11 26/08/11 27/05/11 18/02/11 -
Price 0.45 0.47 0.50 0.48 0.46 0.51 0.52 -
P/RPS 0.45 0.61 0.92 1.59 0.47 0.67 0.99 -40.91%
P/EPS 5.28 7.46 9.16 15.09 5.25 6.90 8.93 -29.57%
EY 18.93 13.40 10.92 6.63 19.06 14.49 11.19 42.02%
DY 5.67 0.00 0.00 0.00 5.87 0.00 0.00 -
P/NAPS 0.48 0.52 0.54 0.53 0.53 0.60 0.60 -13.83%

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