[CHEETAH] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 41.65%
YoY- 29.3%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 118,562 117,822 117,210 118,970 103,336 98,038 93,215 17.40%
PBT 16,628 15,670 15,655 18,337 13,223 13,563 12,887 18.53%
Tax -3,910 -4,294 -4,286 -4,988 -3,799 -3,702 -3,610 5.47%
NP 12,718 11,376 11,369 13,349 9,424 9,861 9,277 23.43%
-
NP to SH 12,718 11,376 11,369 13,349 9,424 9,861 9,277 23.43%
-
Tax Rate 23.51% 27.40% 27.38% 27.20% 28.73% 27.29% 28.01% -
Total Cost 105,844 106,446 105,841 105,621 93,912 88,177 83,938 16.73%
-
Net Worth 92,134 89,227 90,439 87,989 81,681 80,535 66,627 24.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,838 3,573 3,573 3,573 3,573 2,037 2,037 52.60%
Div Payout % 30.19% 31.41% 31.43% 26.77% 37.92% 20.66% 21.97% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 92,134 89,227 90,439 87,989 81,681 80,535 66,627 24.14%
NOSH 127,965 127,468 127,379 127,520 127,627 127,834 104,105 14.76%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.73% 9.66% 9.70% 11.22% 9.12% 10.06% 9.95% -
ROE 13.80% 12.75% 12.57% 15.17% 11.54% 12.24% 13.92% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.65 92.43 92.02 93.29 80.97 76.69 89.54 2.30%
EPS 9.94 8.92 8.93 10.47 7.38 7.71 8.91 7.57%
DPS 3.00 2.80 2.80 2.80 2.80 1.59 1.96 32.84%
NAPS 0.72 0.70 0.71 0.69 0.64 0.63 0.64 8.17%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.38 24.23 24.11 24.47 21.25 20.16 19.17 17.40%
EPS 2.62 2.34 2.34 2.75 1.94 2.03 1.91 23.47%
DPS 0.79 0.73 0.73 0.73 0.73 0.42 0.42 52.43%
NAPS 0.1895 0.1835 0.186 0.181 0.168 0.1656 0.137 24.16%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.47 0.44 0.50 0.50 0.51 0.70 -
P/RPS 0.54 0.51 0.48 0.54 0.62 0.67 0.78 -21.75%
P/EPS 5.03 5.27 4.93 4.78 6.77 6.61 7.86 -25.75%
EY 19.88 18.99 20.28 20.94 14.77 15.13 12.73 34.64%
DY 6.00 5.96 6.36 5.60 5.60 3.13 2.80 66.28%
P/NAPS 0.69 0.67 0.62 0.72 0.78 0.81 1.09 -26.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 22/02/08 -
Price 0.50 0.50 0.40 0.47 0.51 0.52 0.58 -
P/RPS 0.54 0.54 0.43 0.50 0.63 0.68 0.65 -11.63%
P/EPS 5.03 5.60 4.48 4.49 6.91 6.74 6.51 -15.81%
EY 19.88 17.85 22.31 22.27 14.48 14.83 15.36 18.78%
DY 6.00 5.60 7.00 5.96 5.49 3.07 3.37 46.94%
P/NAPS 0.69 0.71 0.56 0.68 0.80 0.83 0.91 -16.86%

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