[CHEETAH] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 3.47%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 88,672 88,156 86,289 85,343 81,697 79,248 77,847 9.09%
PBT 13,674 14,905 15,412 15,438 14,580 11,876 11,612 11.54%
Tax -3,813 -4,504 -4,534 -4,864 -4,361 -3,189 -3,150 13.62%
NP 9,861 10,401 10,878 10,574 10,219 8,687 8,462 10.76%
-
NP to SH 9,861 10,401 10,878 10,574 10,219 8,687 8,462 10.76%
-
Tax Rate 27.89% 30.22% 29.42% 31.51% 29.91% 26.85% 27.13% -
Total Cost 78,811 77,755 75,411 74,769 71,478 70,561 69,385 8.88%
-
Net Worth 71,728 69,140 62,895 60,847 60,932 59,075 59,211 13.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,037 - - - - - - -
Div Payout % 20.66% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 71,728 69,140 62,895 60,847 60,932 59,075 59,211 13.67%
NOSH 81,509 80,395 73,994 77,022 80,174 79,831 80,015 1.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.12% 11.80% 12.61% 12.39% 12.51% 10.96% 10.87% -
ROE 13.75% 15.04% 17.30% 17.38% 16.77% 14.70% 14.29% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 108.79 109.65 116.62 110.80 101.90 99.27 97.29 7.75%
EPS 12.10 12.94 14.70 13.73 12.75 10.88 10.58 9.38%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.85 0.79 0.76 0.74 0.74 12.28%
Adjusted Per Share Value based on latest NOSH - 77,022
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.24 18.13 17.75 17.55 16.80 16.30 16.01 9.10%
EPS 2.03 2.14 2.24 2.17 2.10 1.79 1.74 10.85%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1422 0.1294 0.1251 0.1253 0.1215 0.1218 13.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 1.16 0.77 0.62 0.43 0.41 0.35 -
P/RPS 1.06 1.06 0.66 0.56 0.42 0.41 0.36 105.83%
P/EPS 9.51 8.97 5.24 4.52 3.37 3.77 3.31 102.49%
EY 10.52 11.15 19.09 22.14 29.64 26.54 30.22 -50.60%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.35 0.91 0.78 0.57 0.55 0.47 98.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 -
Price 0.66 1.07 1.05 0.76 0.49 0.39 0.44 -
P/RPS 0.61 0.98 0.90 0.69 0.48 0.39 0.45 22.55%
P/EPS 5.46 8.27 7.14 5.54 3.84 3.58 4.16 19.93%
EY 18.33 12.09 14.00 18.06 26.01 27.90 24.04 -16.58%
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.24 1.24 0.96 0.64 0.53 0.59 17.39%

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