[CHEETAH] QoQ TTM Result on 31-Mar-2010 [#3]

Stock

[CHEETAH] CHEETAH HOLDINGS BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 4.94%

YoY- 30.46%

Quarter Report

CHEETAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	124,852	125,287	127,442	126,617	119,977	118,556	118,562	3.49%
YoY %	-0.35%	-1.69%	0.65%	5.53%	1.20%	-0.01%	-	-
Horiz. %	105.31%	105.67%	107.49%	106.79%	101.19%	99.99%	100.00%	-
PBT	15,685	17,830	18,381	18,678	17,831	15,638	16,628	-3.80%
YoY %	-12.03%	-3.00%	-1.59%	4.75%	14.02%	-5.95%	-	-
Horiz. %	94.33%	107.23%	110.54%	112.33%	107.23%	94.05%	100.00%	-
Tax	-4,018	-4,071	-4,212	-3,837	-3,689	-3,671	-3,910	1.82%
YoY %	1.30%	3.35%	-9.77%	-4.01%	-0.49%	6.11%	-	-
Horiz. %	102.76%	104.12%	107.72%	98.13%	94.35%	93.89%	100.00%	-
NP	11,667	13,759	14,169	14,841	14,142	11,967	12,718	-5.57%
YoY %	-15.20%	-2.89%	-4.53%	4.94%	18.17%	-5.91%	-	-
Horiz. %	91.74%	108.19%	111.41%	116.69%	111.20%	94.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,667	13,759	14,169	14,841	14,142	11,967	12,718	-5.57%
YoY %	-15.20%	-2.89%	-4.53%	4.94%	18.17%	-5.91%	-	-
Horiz. %	91.74%	108.19%	111.41%	116.69%	111.20%	94.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.62%	22.83%	22.91%	20.54%	20.69%	23.47%	23.51%	-
YoY %	12.22%	-0.35%	11.54%	-0.72%	-11.84%	-0.17%	-	-
Horiz. %	108.97%	97.11%	97.45%	87.37%	88.01%	99.83%	100.00%	-
Total Cost	113,185	111,528	113,273	111,776	105,835	106,589	105,844	4.55%
YoY %	1.49%	-1.54%	1.34%	5.61%	-0.71%	0.70%	-	-
Horiz. %	106.94%	105.37%	107.02%	105.60%	99.99%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,839	107,105	103,207	100,623	102,117	96,940	92,134	12.39%
YoY %	2.55%	3.78%	2.57%	-1.46%	5.34%	5.22%	-	-
Horiz. %	119.22%	116.25%	112.02%	109.21%	110.84%	105.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	4,268	4,268	4,268	3,838	3,838	3,838	3,838	7.31%
YoY %	0.00%	0.00%	11.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.20%	111.20%	111.20%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	36.59%	31.02%	30.13%	25.87%	27.15%	32.08%	30.19%	-
YoY %	17.96%	2.95%	16.47%	-4.71%	-15.37%	6.26%	-	-
Horiz. %	121.20%	102.75%	99.80%	85.69%	89.93%	106.26%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	109,839	107,105	103,207	100,623	102,117	96,940	92,134	12.39%
YoY %	2.55%	3.78%	2.57%	-1.46%	5.34%	5.22%	-	-
Horiz. %	119.22%	116.25%	112.02%	109.21%	110.84%	105.22%	100.00%	-
NOSH	127,720	127,506	127,416	127,370	127,647	127,553	127,965	-0.12%
YoY %	0.17%	0.07%	0.04%	-0.22%	0.07%	-0.32%	-	-
Horiz. %	99.81%	99.64%	99.57%	99.54%	99.75%	99.68%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	9.34%	10.98%	11.12%	11.72%	11.79%	10.09%	10.73%	-
YoY %	-14.94%	-1.26%	-5.12%	-0.59%	16.85%	-5.96%	-	-
Horiz. %	87.05%	102.33%	103.63%	109.23%	109.88%	94.04%	100.00%	-
ROE	10.62%	12.85%	13.73%	14.75%	13.85%	12.34%	13.80%	-
YoY %	-17.35%	-6.41%	-6.92%	6.50%	12.24%	-10.58%	-	-
Horiz. %	76.96%	93.12%	99.49%	106.88%	100.36%	89.42%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	97.75	98.26	100.02	99.41	93.99	92.95	92.65	3.62%
YoY %	-0.52%	-1.76%	0.61%	5.77%	1.12%	0.32%	-	-
Horiz. %	105.50%	106.06%	107.95%	107.30%	101.45%	100.32%	100.00%	-
EPS	9.13	10.79	11.12	11.65	11.08	9.38	9.94	-5.49%
YoY %	-15.38%	-2.97%	-4.55%	5.14%	18.12%	-5.63%	-	-
Horiz. %	91.85%	108.55%	111.87%	117.20%	111.47%	94.37%	100.00%	-
DPS	3.35	3.35	3.35	3.00	3.00	3.00	3.00	7.61%
YoY %	0.00%	0.00%	11.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.67%	111.67%	111.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.86	0.84	0.81	0.79	0.80	0.76	0.72	12.53%
YoY %	2.38%	3.70%	2.53%	-1.25%	5.26%	5.56%	-	-
Horiz. %	119.44%	116.67%	112.50%	109.72%	111.11%	105.56%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 127,370
RPS	25.68	25.77	26.21	26.04	24.67	24.38	24.38	3.51%
YoY %	-0.35%	-1.68%	0.65%	5.55%	1.19%	0.00%	-	-
Horiz. %	105.33%	105.70%	107.51%	106.81%	101.19%	100.00%	100.00%	-
EPS	2.40	2.83	2.91	3.05	2.91	2.46	2.62	-5.66%
YoY %	-15.19%	-2.75%	-4.59%	4.81%	18.29%	-6.11%	-	-
Horiz. %	91.60%	108.02%	111.07%	116.41%	111.07%	93.89%	100.00%	-
DPS	0.88	0.88	0.88	0.79	0.79	0.79	0.79	7.43%
YoY %	0.00%	0.00%	11.39%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.39%	111.39%	111.39%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.2259	0.2203	0.2123	0.2069	0.21	0.1994	0.1895	12.39%
YoY %	2.54%	3.77%	2.61%	-1.48%	5.32%	5.22%	-	-
Horiz. %	119.21%	116.25%	112.03%	109.18%	110.82%	105.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.55	0.53	0.55	0.57	0.51	0.52	0.50	-
P/RPS	0.56	0.54	0.55	0.57	0.54	0.56	0.54	2.44%
YoY %	3.70%	-1.82%	-3.51%	5.56%	-3.57%	3.70%	-	-
Horiz. %	103.70%	100.00%	101.85%	105.56%	100.00%	103.70%	100.00%	-
P/EPS	6.02	4.91	4.95	4.89	4.60	5.54	5.03	12.68%
YoY %	22.61%	-0.81%	1.23%	6.30%	-16.97%	10.14%	-	-
Horiz. %	119.68%	97.61%	98.41%	97.22%	91.45%	110.14%	100.00%	-
EY	16.61	20.36	20.22	20.44	21.72	18.04	19.88	-11.26%
YoY %	-18.42%	0.69%	-1.08%	-5.89%	20.40%	-9.26%	-	-
Horiz. %	83.55%	102.41%	101.71%	102.82%	109.26%	90.74%	100.00%	-
DY	6.09	6.32	6.09	5.26	5.88	5.77	6.00	0.99%
YoY %	-3.64%	3.78%	15.78%	-10.54%	1.91%	-3.83%	-	-
Horiz. %	101.50%	105.33%	101.50%	87.67%	98.00%	96.17%	100.00%	-
P/NAPS	0.64	0.63	0.68	0.72	0.64	0.68	0.69	-4.87%
YoY %	1.59%	-7.35%	-5.56%	12.50%	-5.88%	-1.45%	-	-
Horiz. %	92.75%	91.30%	98.55%	104.35%	92.75%	98.55%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/02/11	30/11/10	20/08/10	26/05/10	11/02/10	30/11/09	18/08/09	-
Price	0.52	0.60	0.54	0.49	0.62	0.56	0.50	-
P/RPS	0.53	0.61	0.54	0.49	0.66	0.60	0.54	-1.23%
YoY %	-13.11%	12.96%	10.20%	-25.76%	10.00%	11.11%	-	-
Horiz. %	98.15%	112.96%	100.00%	90.74%	122.22%	111.11%	100.00%	-
P/EPS	5.69	5.56	4.86	4.21	5.60	5.97	5.03	8.54%
YoY %	2.34%	14.40%	15.44%	-24.82%	-6.20%	18.69%	-	-
Horiz. %	113.12%	110.54%	96.62%	83.70%	111.33%	118.69%	100.00%	-
EY	17.57	17.98	20.59	23.78	17.87	16.75	19.88	-7.88%
YoY %	-2.28%	-12.68%	-13.41%	33.07%	6.69%	-15.74%	-	-
Horiz. %	88.38%	90.44%	103.57%	119.62%	89.89%	84.26%	100.00%	-
DY	6.44	5.58	6.20	6.12	4.84	5.36	6.00	4.81%
YoY %	15.41%	-10.00%	1.31%	26.45%	-9.70%	-10.67%	-	-
Horiz. %	107.33%	93.00%	103.33%	102.00%	80.67%	89.33%	100.00%	-
P/NAPS	0.60	0.71	0.67	0.62	0.78	0.74	0.69	-8.87%
YoY %	-15.49%	5.97%	8.06%	-20.51%	5.41%	7.25%	-	-
Horiz. %	86.96%	102.90%	97.10%	89.86%	113.04%	107.25%	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