[CHEETAH] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 17.64%
YoY- 31.98%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 88,156 86,289 85,343 81,697 79,248 77,847 74,811 11.57%
PBT 14,905 15,412 15,438 14,580 11,876 11,612 11,767 17.08%
Tax -4,504 -4,534 -4,864 -4,361 -3,189 -3,150 -2,772 38.25%
NP 10,401 10,878 10,574 10,219 8,687 8,462 8,995 10.17%
-
NP to SH 10,401 10,878 10,574 10,219 8,687 8,462 8,995 10.17%
-
Tax Rate 30.22% 29.42% 31.51% 29.91% 26.85% 27.13% 23.56% -
Total Cost 77,755 75,411 74,769 71,478 70,561 69,385 65,816 11.76%
-
Net Worth 69,140 62,895 60,847 60,932 59,075 59,211 53,677 18.40%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,140 62,895 60,847 60,932 59,075 59,211 53,677 18.40%
NOSH 80,395 73,994 77,022 80,174 79,831 80,015 80,116 0.23%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.80% 12.61% 12.39% 12.51% 10.96% 10.87% 12.02% -
ROE 15.04% 17.30% 17.38% 16.77% 14.70% 14.29% 16.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.65 116.62 110.80 101.90 99.27 97.29 93.38 11.31%
EPS 12.94 14.70 13.73 12.75 10.88 10.58 11.23 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.76 0.74 0.74 0.67 18.12%
Adjusted Per Share Value based on latest NOSH - 80,174
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.13 17.75 17.55 16.80 16.30 16.01 15.39 11.55%
EPS 2.14 2.24 2.17 2.10 1.79 1.74 1.85 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1294 0.1251 0.1253 0.1215 0.1218 0.1104 18.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.16 0.77 0.62 0.43 0.41 0.35 0.37 -
P/RPS 1.06 0.66 0.56 0.42 0.41 0.36 0.40 91.61%
P/EPS 8.97 5.24 4.52 3.37 3.77 3.31 3.30 94.88%
EY 11.15 19.09 22.14 29.64 26.54 30.22 30.34 -48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.91 0.78 0.57 0.55 0.47 0.55 82.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 -
Price 1.07 1.05 0.76 0.49 0.39 0.44 0.40 -
P/RPS 0.98 0.90 0.69 0.48 0.39 0.45 0.43 73.26%
P/EPS 8.27 7.14 5.54 3.84 3.58 4.16 3.56 75.49%
EY 12.09 14.00 18.06 26.01 27.90 24.04 28.07 -42.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 0.96 0.64 0.53 0.59 0.60 62.32%

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