[CHEETAH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 13.13%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,089 35,699 127,339 101,605 70,413 39,324 126,339 -33.69%
PBT 7,189 3,938 12,926 9,975 8,809 5,292 14,706 -37.86%
Tax -1,812 -970 -3,409 -2,512 -2,212 -1,323 -3,843 -39.33%
NP 5,377 2,968 9,517 7,463 6,597 3,969 10,863 -37.34%
-
NP to SH 5,377 2,968 9,517 7,463 6,597 3,969 10,863 -37.34%
-
Tax Rate 25.21% 24.63% 26.37% 25.18% 25.11% 25.00% 26.13% -
Total Cost 62,712 32,731 117,822 94,142 63,816 35,355 115,476 -33.36%
-
Net Worth 127,092 127,025 124,348 125,008 126,192 120,196 118,574 4.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,893 - - - 3,251 -
Div Payout % - - 30.40% - - - 29.93% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 127,092 127,025 124,348 125,008 126,192 120,196 118,574 4.72%
NOSH 122,204 122,139 123,117 125,008 124,943 125,205 127,499 -2.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.90% 8.31% 7.47% 7.35% 9.37% 10.09% 8.60% -
ROE 4.23% 2.34% 7.65% 5.97% 5.23% 3.30% 9.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.72 29.23 103.43 81.28 56.36 31.41 99.09 -31.80%
EPS 4.40 2.43 7.73 5.97 5.28 3.17 8.52 -35.55%
DPS 0.00 0.00 2.35 0.00 0.00 0.00 2.55 -
NAPS 1.04 1.04 1.01 1.00 1.01 0.96 0.93 7.71%
Adjusted Per Share Value based on latest NOSH - 125,507
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.00 7.34 26.19 20.90 14.48 8.09 25.98 -33.70%
EPS 1.11 0.61 1.96 1.53 1.36 0.82 2.23 -37.11%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.67 -
NAPS 0.2614 0.2612 0.2557 0.2571 0.2595 0.2472 0.2439 4.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.49 0.51 0.485 0.46 0.50 0.46 0.46 -
P/RPS 0.88 1.74 0.47 0.57 0.89 1.46 0.46 53.92%
P/EPS 11.14 20.99 6.27 7.71 9.47 14.51 5.40 61.84%
EY 8.98 4.76 15.94 12.98 10.56 6.89 18.52 -38.19%
DY 0.00 0.00 4.85 0.00 0.00 0.00 5.54 -
P/NAPS 0.47 0.49 0.48 0.46 0.50 0.48 0.49 -2.73%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.51 0.525 0.54 0.49 0.48 0.50 0.45 -
P/RPS 0.92 1.80 0.52 0.60 0.85 1.59 0.45 60.87%
P/EPS 11.59 21.60 6.99 8.21 9.09 15.77 5.28 68.65%
EY 8.63 4.63 14.31 12.18 11.00 6.34 18.93 -40.68%
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.67 -
P/NAPS 0.49 0.50 0.53 0.49 0.48 0.52 0.48 1.38%

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