[CHEETAH] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -14.83%
YoY- 22.55%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 118,556 118,562 117,822 117,210 118,970 103,336 98,038 13.49%
PBT 15,638 16,628 15,670 15,655 18,337 13,223 13,563 9.94%
Tax -3,671 -3,910 -4,294 -4,286 -4,988 -3,799 -3,702 -0.55%
NP 11,967 12,718 11,376 11,369 13,349 9,424 9,861 13.76%
-
NP to SH 11,967 12,718 11,376 11,369 13,349 9,424 9,861 13.76%
-
Tax Rate 23.47% 23.51% 27.40% 27.38% 27.20% 28.73% 27.29% -
Total Cost 106,589 105,844 106,446 105,841 105,621 93,912 88,177 13.46%
-
Net Worth 96,940 92,134 89,227 90,439 87,989 81,681 80,535 13.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,838 3,838 3,573 3,573 3,573 3,573 2,037 52.49%
Div Payout % 32.08% 30.19% 31.41% 31.43% 26.77% 37.92% 20.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 96,940 92,134 89,227 90,439 87,989 81,681 80,535 13.14%
NOSH 127,553 127,965 127,468 127,379 127,520 127,627 127,834 -0.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.09% 10.73% 9.66% 9.70% 11.22% 9.12% 10.06% -
ROE 12.34% 13.80% 12.75% 12.57% 15.17% 11.54% 12.24% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.95 92.65 92.43 92.02 93.29 80.97 76.69 13.66%
EPS 9.38 9.94 8.92 8.93 10.47 7.38 7.71 13.94%
DPS 3.00 3.00 2.80 2.80 2.80 2.80 1.59 52.63%
NAPS 0.76 0.72 0.70 0.71 0.69 0.64 0.63 13.30%
Adjusted Per Share Value based on latest NOSH - 127,379
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.37 24.37 24.22 24.09 24.45 21.24 20.15 13.50%
EPS 2.46 2.61 2.34 2.34 2.74 1.94 2.03 13.65%
DPS 0.79 0.79 0.73 0.73 0.73 0.73 0.42 52.31%
NAPS 0.1992 0.1894 0.1834 0.1859 0.1808 0.1679 0.1655 13.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.50 0.47 0.44 0.50 0.50 0.51 -
P/RPS 0.56 0.54 0.51 0.48 0.54 0.62 0.67 -11.25%
P/EPS 5.54 5.03 5.27 4.93 4.78 6.77 6.61 -11.09%
EY 18.04 19.88 18.99 20.28 20.94 14.77 15.13 12.43%
DY 5.77 6.00 5.96 6.36 5.60 5.60 3.13 50.28%
P/NAPS 0.68 0.69 0.67 0.62 0.72 0.78 0.81 -10.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.56 0.50 0.50 0.40 0.47 0.51 0.52 -
P/RPS 0.60 0.54 0.54 0.43 0.50 0.63 0.68 -7.99%
P/EPS 5.97 5.03 5.60 4.48 4.49 6.91 6.74 -7.76%
EY 16.75 19.88 17.85 22.31 22.27 14.48 14.83 8.44%
DY 5.36 6.00 5.60 7.00 5.96 5.49 3.07 44.94%
P/NAPS 0.74 0.69 0.71 0.56 0.68 0.80 0.83 -7.35%

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