[CHEETAH] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 18.17%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 125,287 127,442 126,617 119,977 118,556 118,562 117,822 4.17%
PBT 17,830 18,381 18,678 17,831 15,638 16,628 15,670 8.98%
Tax -4,071 -4,212 -3,837 -3,689 -3,671 -3,910 -4,294 -3.48%
NP 13,759 14,169 14,841 14,142 11,967 12,718 11,376 13.50%
-
NP to SH 13,759 14,169 14,841 14,142 11,967 12,718 11,376 13.50%
-
Tax Rate 22.83% 22.91% 20.54% 20.69% 23.47% 23.51% 27.40% -
Total Cost 111,528 113,273 111,776 105,835 106,589 105,844 106,446 3.15%
-
Net Worth 107,105 103,207 100,623 102,117 96,940 92,134 89,227 12.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,268 4,268 3,838 3,838 3,838 3,838 3,573 12.56%
Div Payout % 31.02% 30.13% 25.87% 27.15% 32.08% 30.19% 31.41% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,105 103,207 100,623 102,117 96,940 92,134 89,227 12.93%
NOSH 127,506 127,416 127,370 127,647 127,553 127,965 127,468 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.98% 11.12% 11.72% 11.79% 10.09% 10.73% 9.66% -
ROE 12.85% 13.73% 14.75% 13.85% 12.34% 13.80% 12.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.26 100.02 99.41 93.99 92.95 92.65 92.43 4.15%
EPS 10.79 11.12 11.65 11.08 9.38 9.94 8.92 13.51%
DPS 3.35 3.35 3.00 3.00 3.00 3.00 2.80 12.68%
NAPS 0.84 0.81 0.79 0.80 0.76 0.72 0.70 12.91%
Adjusted Per Share Value based on latest NOSH - 127,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.77 26.21 26.04 24.67 24.38 24.38 24.23 4.18%
EPS 2.83 2.91 3.05 2.91 2.46 2.62 2.34 13.50%
DPS 0.88 0.88 0.79 0.79 0.79 0.79 0.73 13.25%
NAPS 0.2203 0.2123 0.2069 0.21 0.1994 0.1895 0.1835 12.94%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.53 0.55 0.57 0.51 0.52 0.50 0.47 -
P/RPS 0.54 0.55 0.57 0.54 0.56 0.54 0.51 3.88%
P/EPS 4.91 4.95 4.89 4.60 5.54 5.03 5.27 -4.60%
EY 20.36 20.22 20.44 21.72 18.04 19.88 18.99 4.74%
DY 6.32 6.09 5.26 5.88 5.77 6.00 5.96 3.98%
P/NAPS 0.63 0.68 0.72 0.64 0.68 0.69 0.67 -4.01%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 -
Price 0.60 0.54 0.49 0.62 0.56 0.50 0.50 -
P/RPS 0.61 0.54 0.49 0.66 0.60 0.54 0.54 8.45%
P/EPS 5.56 4.86 4.21 5.60 5.97 5.03 5.60 -0.47%
EY 17.98 20.59 23.78 17.87 16.75 19.88 17.85 0.48%
DY 5.58 6.20 6.12 4.84 5.36 6.00 5.60 -0.23%
P/NAPS 0.71 0.67 0.62 0.78 0.74 0.69 0.71 0.00%

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