[CHEETAH] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 69.79%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 157,296 153,964 151,964 160,584 160,608 98,072 79,752 11.97%
PBT 21,168 21,560 26,428 28,632 32,592 12,136 10,344 12.66%
Tax -5,292 -5,320 -6,588 -7,152 -8,108 -3,352 -3,412 7.58%
NP 15,876 16,240 19,840 21,480 24,484 8,784 6,932 14.79%
-
NP to SH 15,876 16,240 19,840 21,480 24,484 8,784 6,932 14.79%
-
Tax Rate 25.00% 24.68% 24.93% 24.98% 24.88% 27.62% 32.99% -
Total Cost 141,420 137,724 132,124 139,104 136,124 89,288 72,820 11.68%
-
Net Worth 120,196 114,905 107,105 96,940 87,989 56,068 60,847 12.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,196 114,905 107,105 96,940 87,989 56,068 60,847 12.00%
NOSH 125,205 127,672 127,506 127,553 127,520 93,446 77,022 8.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.09% 10.55% 13.06% 13.38% 15.24% 8.96% 8.69% -
ROE 13.21% 14.13% 18.52% 22.16% 27.83% 15.67% 11.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 125.63 120.59 119.18 125.90 125.95 104.95 103.54 3.27%
EPS 12.68 12.72 15.56 16.84 19.20 9.40 9.00 5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.84 0.76 0.69 0.60 0.79 3.29%
Adjusted Per Share Value based on latest NOSH - 127,553
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.35 31.66 31.25 33.03 33.03 20.17 16.40 11.97%
EPS 3.27 3.34 4.08 4.42 5.04 1.81 1.43 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2472 0.2363 0.2203 0.1994 0.181 0.1153 0.1251 12.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.47 0.53 0.52 0.50 0.63 0.62 -
P/RPS 0.37 0.39 0.44 0.41 0.40 0.60 0.60 -7.73%
P/EPS 3.63 3.69 3.41 3.09 2.60 6.70 6.89 -10.12%
EY 27.57 27.06 29.36 32.38 38.40 14.92 14.52 11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.63 0.68 0.72 1.05 0.78 -7.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 30/11/10 30/11/09 27/11/08 26/11/07 24/11/06 -
Price 0.50 0.48 0.60 0.56 0.47 0.63 0.76 -
P/RPS 0.40 0.40 0.50 0.44 0.37 0.60 0.73 -9.53%
P/EPS 3.94 3.77 3.86 3.33 2.45 6.70 8.44 -11.91%
EY 25.36 26.50 25.93 30.07 40.85 14.92 11.84 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.71 0.74 0.68 1.05 0.96 -9.70%

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