[CHEETAH] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -5.19%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 98,038 93,215 93,252 88,672 88,156 86,289 85,343 9.67%
PBT 13,563 12,887 14,122 13,674 14,905 15,412 15,438 -8.26%
Tax -3,702 -3,610 -3,798 -3,813 -4,504 -4,534 -4,864 -16.62%
NP 9,861 9,277 10,324 9,861 10,401 10,878 10,574 -4.54%
-
NP to SH 9,861 9,277 10,324 9,861 10,401 10,878 10,574 -4.54%
-
Tax Rate 27.29% 28.01% 26.89% 27.89% 30.22% 29.42% 31.51% -
Total Cost 88,177 83,938 82,928 78,811 77,755 75,411 74,769 11.61%
-
Net Worth 80,535 66,627 56,068 71,728 69,140 62,895 60,847 20.52%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,037 2,037 2,037 2,037 - - - -
Div Payout % 20.66% 21.97% 19.74% 20.66% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 80,535 66,627 56,068 71,728 69,140 62,895 60,847 20.52%
NOSH 127,834 104,105 93,446 81,509 80,395 73,994 77,022 40.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.06% 9.95% 11.07% 11.12% 11.80% 12.61% 12.39% -
ROE 12.24% 13.92% 18.41% 13.75% 15.04% 17.30% 17.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 76.69 89.54 99.79 108.79 109.65 116.62 110.80 -21.73%
EPS 7.71 8.91 11.05 12.10 12.94 14.70 13.73 -31.91%
DPS 1.59 1.96 2.18 2.50 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.60 0.88 0.86 0.85 0.79 -13.99%
Adjusted Per Share Value based on latest NOSH - 81,509
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.16 19.17 19.18 18.24 18.13 17.75 17.55 9.67%
EPS 2.03 1.91 2.12 2.03 2.14 2.24 2.17 -4.34%
DPS 0.42 0.42 0.42 0.42 0.00 0.00 0.00 -
NAPS 0.1656 0.137 0.1153 0.1475 0.1422 0.1294 0.1251 20.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.51 0.70 0.63 1.15 1.16 0.77 0.62 -
P/RPS 0.67 0.78 0.63 1.06 1.06 0.66 0.56 12.68%
P/EPS 6.61 7.86 5.70 9.51 8.97 5.24 4.52 28.80%
EY 15.13 12.73 17.54 10.52 11.15 19.09 22.14 -22.39%
DY 3.13 2.80 3.46 2.17 0.00 0.00 0.00 -
P/NAPS 0.81 1.09 1.05 1.31 1.35 0.91 0.78 2.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 22/02/08 26/11/07 27/08/07 30/05/07 27/02/07 24/11/06 -
Price 0.52 0.58 0.63 0.66 1.07 1.05 0.76 -
P/RPS 0.68 0.65 0.63 0.61 0.98 0.90 0.69 -0.96%
P/EPS 6.74 6.51 5.70 5.46 8.27 7.14 5.54 13.95%
EY 14.83 15.36 17.54 18.33 12.09 14.00 18.06 -12.29%
DY 3.07 3.37 3.46 3.79 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 1.05 0.75 1.24 1.24 0.96 -9.23%

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