[CHEETAH] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4.31%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 127,172 126,339 125,331 126,485 124,308 123,808 121,770 2.92%
PBT 14,608 14,706 13,602 14,707 14,045 15,262 14,563 0.20%
Tax -3,836 -3,843 -3,797 -3,968 -3,750 -4,067 -3,602 4.27%
NP 10,772 10,863 9,805 10,739 10,295 11,195 10,961 -1.14%
-
NP to SH 10,772 10,863 9,805 10,739 10,295 11,195 10,961 -1.14%
-
Tax Rate 26.26% 26.13% 27.92% 26.98% 26.70% 26.65% 24.73% -
Total Cost 116,400 115,476 115,526 115,746 114,013 112,613 110,809 3.32%
-
Net Worth 120,196 118,177 116,241 117,380 114,905 111,293 108,659 6.93%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,240 3,240 3,453 3,453 3,453 3,453 4,268 -16.74%
Div Payout % 30.08% 29.83% 35.23% 32.16% 33.55% 30.85% 38.94% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,196 118,177 116,241 117,380 114,905 111,293 108,659 6.93%
NOSH 125,205 127,072 127,738 127,587 127,672 127,923 127,834 -1.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.47% 8.60% 7.82% 8.49% 8.28% 9.04% 9.00% -
ROE 8.96% 9.19% 8.44% 9.15% 8.96% 10.06% 10.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 101.57 99.42 98.12 99.14 97.36 96.78 95.26 4.35%
EPS 8.60 8.55 7.68 8.42 8.06 8.75 8.57 0.23%
DPS 2.59 2.55 2.70 2.70 2.70 2.70 3.35 -15.72%
NAPS 0.96 0.93 0.91 0.92 0.90 0.87 0.85 8.42%
Adjusted Per Share Value based on latest NOSH - 127,587
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.15 25.98 25.78 26.01 25.57 25.46 25.04 2.92%
EPS 2.22 2.23 2.02 2.21 2.12 2.30 2.25 -0.88%
DPS 0.67 0.67 0.71 0.71 0.71 0.71 0.88 -16.57%
NAPS 0.2472 0.243 0.2391 0.2414 0.2363 0.2289 0.2235 6.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.46 0.49 0.47 0.47 0.465 0.50 -
P/RPS 0.45 0.46 0.50 0.47 0.48 0.48 0.52 -9.16%
P/EPS 5.35 5.38 6.38 5.58 5.83 5.31 5.83 -5.55%
EY 18.70 18.58 15.67 17.91 17.16 18.82 17.15 5.92%
DY 5.63 5.54 5.51 5.74 5.74 5.81 6.70 -10.92%
P/NAPS 0.48 0.49 0.54 0.51 0.52 0.53 0.59 -12.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.50 0.45 0.47 0.50 0.48 0.46 0.51 -
P/RPS 0.49 0.45 0.48 0.50 0.49 0.48 0.54 -6.25%
P/EPS 5.81 5.26 6.12 5.94 5.95 5.26 5.95 -1.57%
EY 17.21 19.00 16.33 16.83 16.80 19.02 16.81 1.57%
DY 5.18 5.67 5.74 5.40 5.63 5.87 6.57 -14.61%
P/NAPS 0.52 0.48 0.52 0.54 0.53 0.53 0.60 -9.07%

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