[CHEETAH] QoQ TTM Result on 31-Dec-2010 [#2]

Stock

[CHEETAH] CHEETAH HOLDINGS BHD

Announcement Date

18-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- -15.2%

YoY- -17.5%

Quarter Report

CHEETAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	124,308	123,808	121,770	124,852	125,287	127,442	126,617	-1.21%
YoY %	0.40%	1.67%	-2.47%	-0.35%	-1.69%	0.65%	-	-
Horiz. %	98.18%	97.78%	96.17%	98.61%	98.95%	100.65%	100.00%	-
PBT	14,045	15,262	14,563	15,685	17,830	18,381	18,678	-17.29%
YoY %	-7.97%	4.80%	-7.15%	-12.03%	-3.00%	-1.59%	-	-
Horiz. %	75.20%	81.71%	77.97%	83.98%	95.46%	98.41%	100.00%	-
Tax	-3,750	-4,067	-3,602	-4,018	-4,071	-4,212	-3,837	-1.51%
YoY %	7.79%	-12.91%	10.35%	1.30%	3.35%	-9.77%	-	-
Horiz. %	97.73%	105.99%	93.88%	104.72%	106.10%	109.77%	100.00%	-
NP	10,295	11,195	10,961	11,667	13,759	14,169	14,841	-21.61%
YoY %	-8.04%	2.13%	-6.05%	-15.20%	-2.89%	-4.53%	-	-
Horiz. %	69.37%	75.43%	73.86%	78.61%	92.71%	95.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,295	11,195	10,961	11,667	13,759	14,169	14,841	-21.61%
YoY %	-8.04%	2.13%	-6.05%	-15.20%	-2.89%	-4.53%	-	-
Horiz. %	69.37%	75.43%	73.86%	78.61%	92.71%	95.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	26.65%	24.73%	25.62%	22.83%	22.91%	20.54%	-
YoY %	0.19%	7.76%	-3.47%	12.22%	-0.35%	11.54%	-	-
Horiz. %	129.99%	129.75%	120.40%	124.73%	111.15%	111.54%	100.00%	-
Total Cost	114,013	112,613	110,809	113,185	111,528	113,273	111,776	1.32%
YoY %	1.24%	1.63%	-2.10%	1.49%	-1.54%	1.34%	-	-
Horiz. %	102.00%	100.75%	99.13%	101.26%	99.78%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,905	111,293	108,659	109,839	107,105	103,207	100,623	9.24%
YoY %	3.25%	2.42%	-1.07%	2.55%	3.78%	2.57%	-	-
Horiz. %	114.19%	110.60%	107.99%	109.16%	106.44%	102.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	3,453	3,453	4,268	4,268	4,268	4,268	3,838	-6.79%
YoY %	0.00%	-19.10%	0.00%	0.00%	0.00%	11.20%	-	-
Horiz. %	89.97%	89.97%	111.20%	111.20%	111.20%	111.20%	100.00%	-
Div Payout %	33.55%	30.85%	38.94%	36.59%	31.02%	30.13%	25.87%	-
YoY %	8.75%	-20.78%	6.42%	17.96%	2.95%	16.47%	-	-
Horiz. %	129.69%	119.25%	150.52%	141.44%	119.91%	116.47%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	114,905	111,293	108,659	109,839	107,105	103,207	100,623	9.24%
YoY %	3.25%	2.42%	-1.07%	2.55%	3.78%	2.57%	-	-
Horiz. %	114.19%	110.60%	107.99%	109.16%	106.44%	102.57%	100.00%	-
NOSH	127,672	127,923	127,834	127,720	127,506	127,416	127,370	0.15%
YoY %	-0.20%	0.07%	0.09%	0.17%	0.07%	0.04%	-	-
Horiz. %	100.24%	100.43%	100.36%	100.27%	100.11%	100.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	8.28%	9.04%	9.00%	9.34%	10.98%	11.12%	11.72%	-
YoY %	-8.41%	0.44%	-3.64%	-14.94%	-1.26%	-5.12%	-	-
Horiz. %	70.65%	77.13%	76.79%	79.69%	93.69%	94.88%	100.00%	-
ROE	8.96%	10.06%	10.09%	10.62%	12.85%	13.73%	14.75%	-
YoY %	-10.93%	-0.30%	-4.99%	-17.35%	-6.41%	-6.92%	-	-
Horiz. %	60.75%	68.20%	68.41%	72.00%	87.12%	93.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	97.36	96.78	95.26	97.75	98.26	100.02	99.41	-1.37%
YoY %	0.60%	1.60%	-2.55%	-0.52%	-1.76%	0.61%	-	-
Horiz. %	97.94%	97.35%	95.83%	98.33%	98.84%	100.61%	100.00%	-
EPS	8.06	8.75	8.57	9.13	10.79	11.12	11.65	-21.75%
YoY %	-7.89%	2.10%	-6.13%	-15.38%	-2.97%	-4.55%	-	-
Horiz. %	69.18%	75.11%	73.56%	78.37%	92.62%	95.45%	100.00%	-
DPS	2.70	2.70	3.35	3.35	3.35	3.35	3.00	-6.77%
YoY %	0.00%	-19.40%	0.00%	0.00%	0.00%	11.67%	-	-
Horiz. %	90.00%	90.00%	111.67%	111.67%	111.67%	111.67%	100.00%	-
NAPS	0.90	0.87	0.85	0.86	0.84	0.81	0.79	9.07%
YoY %	3.45%	2.35%	-1.16%	2.38%	3.70%	2.53%	-	-
Horiz. %	113.92%	110.13%	107.59%	108.86%	106.33%	102.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 127,720
RPS	25.55	25.45	25.03	25.66	25.75	26.19	26.02	-1.20%
YoY %	0.39%	1.68%	-2.46%	-0.35%	-1.68%	0.65%	-	-
Horiz. %	98.19%	97.81%	96.20%	98.62%	98.96%	100.65%	100.00%	-
EPS	2.12	2.30	2.25	2.40	2.83	2.91	3.05	-21.51%
YoY %	-7.83%	2.22%	-6.25%	-15.19%	-2.75%	-4.59%	-	-
Horiz. %	69.51%	75.41%	73.77%	78.69%	92.79%	95.41%	100.00%	-
DPS	0.71	0.71	0.88	0.88	0.88	0.88	0.79	-6.86%
YoY %	0.00%	-19.32%	0.00%	0.00%	0.00%	11.39%	-	-
Horiz. %	89.87%	89.87%	111.39%	111.39%	111.39%	111.39%	100.00%	-
NAPS	0.2362	0.2287	0.2233	0.2258	0.2201	0.2121	0.2068	9.25%
YoY %	3.28%	2.42%	-1.11%	2.59%	3.77%	2.56%	-	-
Horiz. %	114.22%	110.59%	107.98%	109.19%	106.43%	102.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.47	0.465	0.50	0.55	0.53	0.55	0.57	-
P/RPS	0.48	0.48	0.52	0.56	0.54	0.55	0.57	-10.81%
YoY %	0.00%	-7.69%	-7.14%	3.70%	-1.82%	-3.51%	-	-
Horiz. %	84.21%	84.21%	91.23%	98.25%	94.74%	96.49%	100.00%	-
P/EPS	5.83	5.31	5.83	6.02	4.91	4.95	4.89	12.42%
YoY %	9.79%	-8.92%	-3.16%	22.61%	-0.81%	1.23%	-	-
Horiz. %	119.22%	108.59%	119.22%	123.11%	100.41%	101.23%	100.00%	-
EY	17.16	18.82	17.15	16.61	20.36	20.22	20.44	-10.99%
YoY %	-8.82%	9.74%	3.25%	-18.42%	0.69%	-1.08%	-	-
Horiz. %	83.95%	92.07%	83.90%	81.26%	99.61%	98.92%	100.00%	-
DY	5.74	5.81	6.70	6.09	6.32	6.09	5.26	5.98%
YoY %	-1.20%	-13.28%	10.02%	-3.64%	3.78%	15.78%	-	-
Horiz. %	109.13%	110.46%	127.38%	115.78%	120.15%	115.78%	100.00%	-
P/NAPS	0.52	0.53	0.59	0.64	0.63	0.68	0.72	-19.48%
YoY %	-1.89%	-10.17%	-7.81%	1.59%	-7.35%	-5.56%	-	-
Horiz. %	72.22%	73.61%	81.94%	88.89%	87.50%	94.44%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	30/11/11	26/08/11	27/05/11	18/02/11	30/11/10	20/08/10	26/05/10	-
Price	0.48	0.46	0.51	0.52	0.60	0.54	0.49	-
P/RPS	0.49	0.48	0.54	0.53	0.61	0.54	0.49	0.00%
YoY %	2.08%	-11.11%	1.89%	-13.11%	12.96%	10.20%	-	-
Horiz. %	100.00%	97.96%	110.20%	108.16%	124.49%	110.20%	100.00%	-
P/EPS	5.95	5.26	5.95	5.69	5.56	4.86	4.21	25.91%
YoY %	13.12%	-11.60%	4.57%	2.34%	14.40%	15.44%	-	-
Horiz. %	141.33%	124.94%	141.33%	135.15%	132.07%	115.44%	100.00%	-
EY	16.80	19.02	16.81	17.57	17.98	20.59	23.78	-20.66%
YoY %	-11.67%	13.15%	-4.33%	-2.28%	-12.68%	-13.41%	-	-
Horiz. %	70.65%	79.98%	70.69%	73.89%	75.61%	86.59%	100.00%	-
DY	5.63	5.87	6.57	6.44	5.58	6.20	6.12	-5.40%
YoY %	-4.09%	-10.65%	2.02%	15.41%	-10.00%	1.31%	-	-
Horiz. %	91.99%	95.92%	107.35%	105.23%	91.18%	101.31%	100.00%	-
P/NAPS	0.53	0.53	0.60	0.60	0.71	0.67	0.62	-9.91%
YoY %	0.00%	-11.67%	0.00%	-15.49%	5.97%	8.06%	-	-
Horiz. %	85.48%	85.48%	96.77%	96.77%	114.52%	108.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos