[CHEETAH] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -10.14%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 118,970 103,336 98,038 93,215 93,252 88,672 88,156 22.05%
PBT 18,337 13,223 13,563 12,887 14,122 13,674 14,905 14.77%
Tax -4,988 -3,799 -3,702 -3,610 -3,798 -3,813 -4,504 7.02%
NP 13,349 9,424 9,861 9,277 10,324 9,861 10,401 18.04%
-
NP to SH 13,349 9,424 9,861 9,277 10,324 9,861 10,401 18.04%
-
Tax Rate 27.20% 28.73% 27.29% 28.01% 26.89% 27.89% 30.22% -
Total Cost 105,621 93,912 88,177 83,938 82,928 78,811 77,755 22.58%
-
Net Worth 87,989 81,681 80,535 66,627 56,068 71,728 69,140 17.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,573 3,573 2,037 2,037 2,037 2,037 - -
Div Payout % 26.77% 37.92% 20.66% 21.97% 19.74% 20.66% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,989 81,681 80,535 66,627 56,068 71,728 69,140 17.38%
NOSH 127,520 127,627 127,834 104,105 93,446 81,509 80,395 35.89%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.22% 9.12% 10.06% 9.95% 11.07% 11.12% 11.80% -
ROE 15.17% 11.54% 12.24% 13.92% 18.41% 13.75% 15.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 93.29 80.97 76.69 89.54 99.79 108.79 109.65 -10.18%
EPS 10.47 7.38 7.71 8.91 11.05 12.10 12.94 -13.13%
DPS 2.80 2.80 1.59 1.96 2.18 2.50 0.00 -
NAPS 0.69 0.64 0.63 0.64 0.60 0.88 0.86 -13.62%
Adjusted Per Share Value based on latest NOSH - 104,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.45 21.24 20.15 19.16 19.17 18.23 18.12 22.04%
EPS 2.74 1.94 2.03 1.91 2.12 2.03 2.14 17.85%
DPS 0.73 0.73 0.42 0.42 0.42 0.42 0.00 -
NAPS 0.1808 0.1679 0.1655 0.1369 0.1152 0.1474 0.1421 17.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.50 0.51 0.70 0.63 1.15 1.16 -
P/RPS 0.54 0.62 0.67 0.78 0.63 1.06 1.06 -36.13%
P/EPS 4.78 6.77 6.61 7.86 5.70 9.51 8.97 -34.19%
EY 20.94 14.77 15.13 12.73 17.54 10.52 11.15 52.04%
DY 5.60 5.60 3.13 2.80 3.46 2.17 0.00 -
P/NAPS 0.72 0.78 0.81 1.09 1.05 1.31 1.35 -34.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 27/08/07 30/05/07 -
Price 0.47 0.51 0.52 0.58 0.63 0.66 1.07 -
P/RPS 0.50 0.63 0.68 0.65 0.63 0.61 0.98 -36.07%
P/EPS 4.49 6.91 6.74 6.51 5.70 5.46 8.27 -33.37%
EY 22.27 14.48 14.83 15.36 17.54 18.33 12.09 50.09%
DY 5.96 5.49 3.07 3.37 3.46 3.79 0.00 -
P/NAPS 0.68 0.80 0.83 0.91 1.05 0.75 1.24 -32.92%

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