[CHEETAH] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 6.3%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 117,210 118,970 103,336 98,038 93,215 93,252 88,672 20.34%
PBT 15,655 18,337 13,223 13,563 12,887 14,122 13,674 9.39%
Tax -4,286 -4,988 -3,799 -3,702 -3,610 -3,798 -3,813 8.06%
NP 11,369 13,349 9,424 9,861 9,277 10,324 9,861 9.90%
-
NP to SH 11,369 13,349 9,424 9,861 9,277 10,324 9,861 9.90%
-
Tax Rate 27.38% 27.20% 28.73% 27.29% 28.01% 26.89% 27.89% -
Total Cost 105,841 105,621 93,912 88,177 83,938 82,928 78,811 21.61%
-
Net Worth 90,439 87,989 81,681 80,535 66,627 56,068 71,728 16.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,573 3,573 3,573 2,037 2,037 2,037 2,037 45.19%
Div Payout % 31.43% 26.77% 37.92% 20.66% 21.97% 19.74% 20.66% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 90,439 87,989 81,681 80,535 66,627 56,068 71,728 16.62%
NOSH 127,379 127,520 127,627 127,834 104,105 93,446 81,509 34.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.70% 11.22% 9.12% 10.06% 9.95% 11.07% 11.12% -
ROE 12.57% 15.17% 11.54% 12.24% 13.92% 18.41% 13.75% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.02 93.29 80.97 76.69 89.54 99.79 108.79 -10.51%
EPS 8.93 10.47 7.38 7.71 8.91 11.05 12.10 -18.25%
DPS 2.80 2.80 2.80 1.59 1.96 2.18 2.50 7.81%
NAPS 0.71 0.69 0.64 0.63 0.64 0.60 0.88 -13.27%
Adjusted Per Share Value based on latest NOSH - 127,834
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.11 24.47 21.25 20.16 19.17 19.18 18.24 20.34%
EPS 2.34 2.75 1.94 2.03 1.91 2.12 2.03 9.89%
DPS 0.73 0.73 0.73 0.42 0.42 0.42 0.42 44.31%
NAPS 0.186 0.181 0.168 0.1656 0.137 0.1153 0.1475 16.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.44 0.50 0.50 0.51 0.70 0.63 1.15 -
P/RPS 0.48 0.54 0.62 0.67 0.78 0.63 1.06 -40.88%
P/EPS 4.93 4.78 6.77 6.61 7.86 5.70 9.51 -35.33%
EY 20.28 20.94 14.77 15.13 12.73 17.54 10.52 54.58%
DY 6.36 5.60 5.60 3.13 2.80 3.46 2.17 104.13%
P/NAPS 0.62 0.72 0.78 0.81 1.09 1.05 1.31 -39.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 27/08/07 -
Price 0.40 0.47 0.51 0.52 0.58 0.63 0.66 -
P/RPS 0.43 0.50 0.63 0.68 0.65 0.63 0.61 -20.70%
P/EPS 4.48 4.49 6.91 6.74 6.51 5.70 5.46 -12.30%
EY 22.31 22.27 14.48 14.83 15.36 17.54 18.33 13.92%
DY 7.00 5.96 5.49 3.07 3.37 3.46 3.79 50.25%
P/NAPS 0.56 0.68 0.80 0.83 0.91 1.05 0.75 -17.62%

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