[CHEETAH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 84.86%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 37,991 127,442 103,091 69,491 40,146 118,563 95,037 -45.70%
PBT 6,607 18,381 16,181 12,523 7,158 16,562 14,131 -39.73%
Tax -1,647 -4,212 -3,541 -2,596 -1,788 -3,911 -3,614 -40.75%
NP 4,960 14,169 12,640 9,927 5,370 12,651 10,517 -39.38%
-
NP to SH 4,960 14,169 12,640 9,927 5,370 12,651 10,517 -39.38%
-
Tax Rate 24.93% 22.91% 21.88% 20.73% 24.98% 23.61% 25.57% -
Total Cost 33,031 113,273 90,451 59,564 34,776 105,912 84,520 -46.51%
-
Net Worth 107,105 103,302 100,762 102,077 96,940 91,821 89,343 12.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,272 - - - 3,825 - -
Div Payout % - 30.15% - - - 30.24% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,105 103,302 100,762 102,077 96,940 91,821 89,343 12.83%
NOSH 127,506 127,533 127,547 127,596 127,553 127,530 127,633 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.06% 11.12% 12.26% 14.29% 13.38% 10.67% 11.07% -
ROE 4.63% 13.72% 12.54% 9.73% 5.54% 13.78% 11.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.80 99.93 80.83 54.46 31.47 92.97 74.46 -45.66%
EPS 3.89 11.11 9.91 7.78 4.21 9.92 8.24 -39.34%
DPS 0.00 3.35 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.84 0.81 0.79 0.80 0.76 0.72 0.70 12.91%
Adjusted Per Share Value based on latest NOSH - 127,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.81 26.21 21.20 14.29 8.26 24.38 19.55 -45.72%
EPS 1.02 2.91 2.60 2.04 1.10 2.60 2.16 -39.33%
DPS 0.00 0.88 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.2203 0.2125 0.2072 0.2099 0.1994 0.1888 0.1837 12.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.53 0.55 0.57 0.51 0.52 0.50 0.47 -
P/RPS 1.78 0.55 0.71 0.94 1.65 0.54 0.63 99.73%
P/EPS 13.62 4.95 5.75 6.56 12.35 5.04 5.70 78.63%
EY 7.34 20.20 17.39 15.25 8.10 19.84 17.53 -44.00%
DY 0.00 6.09 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.63 0.68 0.72 0.64 0.68 0.69 0.67 -4.01%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 -
Price 0.60 0.54 0.49 0.62 0.56 0.50 0.50 -
P/RPS 2.01 0.54 0.61 1.14 1.78 0.54 0.67 107.86%
P/EPS 15.42 4.86 4.94 7.97 13.30 5.04 6.07 86.07%
EY 6.48 20.57 20.22 12.55 7.52 19.84 16.48 -46.29%
DY 0.00 6.20 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.71 0.67 0.62 0.78 0.74 0.69 0.71 0.00%

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