[CHEETAH] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 11.8%
YoY- 34.95%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 126,617 119,977 118,556 118,562 117,822 117,210 118,970 4.24%
PBT 18,678 17,831 15,638 16,628 15,670 15,655 18,337 1.23%
Tax -3,837 -3,689 -3,671 -3,910 -4,294 -4,286 -4,988 -16.05%
NP 14,841 14,142 11,967 12,718 11,376 11,369 13,349 7.32%
-
NP to SH 14,841 14,142 11,967 12,718 11,376 11,369 13,349 7.32%
-
Tax Rate 20.54% 20.69% 23.47% 23.51% 27.40% 27.38% 27.20% -
Total Cost 111,776 105,835 106,589 105,844 106,446 105,841 105,621 3.85%
-
Net Worth 100,623 102,117 96,940 92,134 89,227 90,439 87,989 9.36%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,838 3,838 3,838 3,838 3,573 3,573 3,573 4.88%
Div Payout % 25.87% 27.15% 32.08% 30.19% 31.41% 31.43% 26.77% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 100,623 102,117 96,940 92,134 89,227 90,439 87,989 9.36%
NOSH 127,370 127,647 127,553 127,965 127,468 127,379 127,520 -0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.72% 11.79% 10.09% 10.73% 9.66% 9.70% 11.22% -
ROE 14.75% 13.85% 12.34% 13.80% 12.75% 12.57% 15.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.41 93.99 92.95 92.65 92.43 92.02 93.29 4.33%
EPS 11.65 11.08 9.38 9.94 8.92 8.93 10.47 7.38%
DPS 3.00 3.00 3.00 3.00 2.80 2.80 2.80 4.71%
NAPS 0.79 0.80 0.76 0.72 0.70 0.71 0.69 9.45%
Adjusted Per Share Value based on latest NOSH - 127,965
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.04 24.67 24.38 24.38 24.23 24.11 24.47 4.23%
EPS 3.05 2.91 2.46 2.62 2.34 2.34 2.75 7.15%
DPS 0.79 0.79 0.79 0.79 0.73 0.73 0.73 5.41%
NAPS 0.2069 0.21 0.1994 0.1895 0.1835 0.186 0.181 9.33%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.57 0.51 0.52 0.50 0.47 0.44 0.50 -
P/RPS 0.57 0.54 0.56 0.54 0.51 0.48 0.54 3.67%
P/EPS 4.89 4.60 5.54 5.03 5.27 4.93 4.78 1.52%
EY 20.44 21.72 18.04 19.88 18.99 20.28 20.94 -1.59%
DY 5.26 5.88 5.77 6.00 5.96 6.36 5.60 -4.09%
P/NAPS 0.72 0.64 0.68 0.69 0.67 0.62 0.72 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 23/02/09 27/11/08 -
Price 0.49 0.62 0.56 0.50 0.50 0.40 0.47 -
P/RPS 0.49 0.66 0.60 0.54 0.54 0.43 0.50 -1.33%
P/EPS 4.21 5.60 5.97 5.03 5.60 4.48 4.49 -4.20%
EY 23.78 17.87 16.75 19.88 17.85 22.31 22.27 4.47%
DY 6.12 4.84 5.36 6.00 5.60 7.00 5.96 1.78%
P/NAPS 0.62 0.78 0.74 0.69 0.71 0.56 0.68 -5.97%

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