[CHEETAH] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -28.35%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 39,324 27,397 29,364 31,087 38,491 26,389 30,518 18.35%
PBT 5,292 4,003 1,431 3,882 5,390 2,899 2,536 63.07%
Tax -1,323 -1,182 -358 -973 -1,330 -1,136 -529 83.94%
NP 3,969 2,821 1,073 2,909 4,060 1,763 2,007 57.35%
-
NP to SH 3,969 2,821 1,073 2,909 4,060 1,763 2,007 57.35%
-
Tax Rate 25.00% 29.53% 25.02% 25.06% 24.68% 39.19% 20.86% -
Total Cost 35,355 24,576 28,291 28,178 34,431 24,626 28,511 15.37%
-
Net Worth 120,196 118,177 116,241 117,380 114,905 111,293 108,659 6.93%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,240 - - - 3,453 - -
Div Payout % - 114.86% - - - 195.91% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,196 118,177 116,241 117,380 114,905 111,293 108,659 6.93%
NOSH 125,205 127,072 127,738 127,587 127,672 127,923 127,834 -1.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.09% 10.30% 3.65% 9.36% 10.55% 6.68% 6.58% -
ROE 3.30% 2.39% 0.92% 2.48% 3.53% 1.58% 1.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.41 21.56 22.99 24.37 30.15 20.63 23.87 20.02%
EPS 3.17 2.22 0.84 2.28 3.18 1.38 1.57 59.54%
DPS 0.00 2.55 0.00 0.00 0.00 2.70 0.00 -
NAPS 0.96 0.93 0.91 0.92 0.90 0.87 0.85 8.42%
Adjusted Per Share Value based on latest NOSH - 127,587
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.08 5.63 6.04 6.39 7.91 5.42 6.27 18.36%
EPS 0.82 0.58 0.22 0.60 0.83 0.36 0.41 58.53%
DPS 0.00 0.67 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.247 0.2429 0.2389 0.2413 0.2362 0.2287 0.2233 6.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.46 0.49 0.47 0.47 0.465 0.50 -
P/RPS 1.46 2.13 2.13 1.93 1.56 2.25 2.09 -21.21%
P/EPS 14.51 20.72 58.33 20.61 14.78 33.74 31.85 -40.70%
EY 6.89 4.83 1.71 4.85 6.77 2.96 3.14 68.61%
DY 0.00 5.54 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 0.48 0.49 0.54 0.51 0.52 0.53 0.59 -12.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.50 0.45 0.47 0.50 0.48 0.46 0.51 -
P/RPS 1.59 2.09 2.04 2.05 1.59 2.23 2.14 -17.92%
P/EPS 15.77 20.27 55.95 21.93 15.09 33.38 32.48 -38.14%
EY 6.34 4.93 1.79 4.56 6.63 3.00 3.08 61.60%
DY 0.00 5.67 0.00 0.00 0.00 5.87 0.00 -
P/NAPS 0.52 0.48 0.52 0.54 0.53 0.53 0.60 -9.07%

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