[CHEETAH] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -13.65%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 127,442 118,563 103,337 88,672 81,697 62,659 0 -
PBT 18,381 16,562 13,223 13,674 14,581 10,226 0 -
Tax -4,212 -3,911 -3,799 -3,813 -4,361 -2,482 0 -
NP 14,169 12,651 9,424 9,861 10,220 7,744 0 -
-
NP to SH 14,169 12,651 9,424 9,861 10,220 7,744 0 -
-
Tax Rate 22.91% 23.61% 28.73% 27.89% 29.91% 24.27% - -
Total Cost 113,273 105,912 93,913 78,811 71,477 54,915 0 -
-
Net Worth 103,302 91,821 81,595 71,775 60,823 42,839 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,272 3,825 3,569 2,039 2,000 - - -
Div Payout % 30.15% 30.24% 37.88% 20.68% 19.58% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 103,302 91,821 81,595 71,775 60,823 42,839 0 -
NOSH 127,533 127,530 127,493 81,563 80,031 65,906 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.12% 10.67% 9.12% 11.12% 12.51% 12.36% 0.00% -
ROE 13.72% 13.78% 11.55% 13.74% 16.80% 18.08% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 99.93 92.97 81.05 108.72 102.08 95.07 0.00 -
EPS 11.11 9.92 7.39 12.09 12.77 11.75 0.00 -
DPS 3.35 3.00 2.80 2.50 2.50 0.00 0.00 -
NAPS 0.81 0.72 0.64 0.88 0.76 0.65 -0.045 -
Adjusted Per Share Value based on latest NOSH - 81,509
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.21 24.38 21.25 18.24 16.80 12.89 0.00 -
EPS 2.91 2.60 1.94 2.03 2.10 1.59 0.00 -
DPS 0.88 0.79 0.73 0.42 0.41 0.00 0.00 -
NAPS 0.2125 0.1888 0.1678 0.1476 0.1251 0.0881 -0.045 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.55 0.50 0.50 1.15 0.43 0.40 0.00 -
P/RPS 0.55 0.54 0.62 1.06 0.42 0.42 0.00 -
P/EPS 4.95 5.04 6.76 9.51 3.37 3.40 0.00 -
EY 20.20 19.84 14.78 10.51 29.70 29.38 0.00 -
DY 6.09 6.00 5.60 2.17 5.81 0.00 0.00 -
P/NAPS 0.68 0.69 0.78 1.31 0.57 0.62 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 18/08/09 28/08/08 27/08/07 25/08/06 29/08/05 - -
Price 0.54 0.50 0.51 0.66 0.49 0.38 0.00 -
P/RPS 0.54 0.54 0.63 0.61 0.48 0.40 0.00 -
P/EPS 4.86 5.04 6.90 5.46 3.84 3.23 0.00 -
EY 20.57 19.84 14.49 18.32 26.06 30.92 0.00 -
DY 6.20 6.00 5.49 3.79 5.10 0.00 0.00 -
P/NAPS 0.67 0.69 0.80 0.75 0.64 0.58 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