[CHEETAH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 27.33%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 66,901 37,991 127,442 103,091 69,491 40,146 118,563 -31.64%
PBT 9,827 6,607 18,381 16,181 12,523 7,158 16,562 -29.32%
Tax -2,402 -1,647 -4,212 -3,541 -2,596 -1,788 -3,911 -27.68%
NP 7,425 4,960 14,169 12,640 9,927 5,370 12,651 -29.83%
-
NP to SH 7,425 4,960 14,169 12,640 9,927 5,370 12,651 -29.83%
-
Tax Rate 24.44% 24.93% 22.91% 21.88% 20.73% 24.98% 23.61% -
Total Cost 59,476 33,031 113,273 90,451 59,564 34,776 105,912 -31.86%
-
Net Worth 109,716 107,105 103,302 100,762 102,077 96,940 91,821 12.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 4,272 - - - 3,825 -
Div Payout % - - 30.15% - - - 30.24% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 109,716 107,105 103,302 100,762 102,077 96,940 91,821 12.56%
NOSH 127,577 127,506 127,533 127,547 127,596 127,553 127,530 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.10% 13.06% 11.12% 12.26% 14.29% 13.38% 10.67% -
ROE 6.77% 4.63% 13.72% 12.54% 9.73% 5.54% 13.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.44 29.80 99.93 80.83 54.46 31.47 92.97 -31.66%
EPS 5.82 3.89 11.11 9.91 7.78 4.21 9.92 -29.84%
DPS 0.00 0.00 3.35 0.00 0.00 0.00 3.00 -
NAPS 0.86 0.84 0.81 0.79 0.80 0.76 0.72 12.53%
Adjusted Per Share Value based on latest NOSH - 127,370
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.76 7.81 26.21 21.20 14.29 8.26 24.38 -31.63%
EPS 1.53 1.02 2.91 2.60 2.04 1.10 2.60 -29.70%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.79 -
NAPS 0.2256 0.2203 0.2125 0.2072 0.2099 0.1994 0.1888 12.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.53 0.55 0.57 0.51 0.52 0.50 -
P/RPS 1.05 1.78 0.55 0.71 0.94 1.65 0.54 55.59%
P/EPS 9.45 13.62 4.95 5.75 6.56 12.35 5.04 51.88%
EY 10.58 7.34 20.20 17.39 15.25 8.10 19.84 -34.16%
DY 0.00 0.00 6.09 0.00 0.00 0.00 6.00 -
P/NAPS 0.64 0.63 0.68 0.72 0.64 0.68 0.69 -4.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 30/11/10 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 -
Price 0.52 0.60 0.54 0.49 0.62 0.56 0.50 -
P/RPS 0.99 2.01 0.54 0.61 1.14 1.78 0.54 49.62%
P/EPS 8.93 15.42 4.86 4.94 7.97 13.30 5.04 46.27%
EY 11.19 6.48 20.57 20.22 12.55 7.52 19.84 -31.66%
DY 0.00 0.00 6.20 0.00 0.00 0.00 6.00 -
P/NAPS 0.60 0.71 0.67 0.62 0.78 0.74 0.69 -8.87%

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