[CHEETAH] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 46.15%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 122,656 145,280 142,796 157,296 153,964 151,964 160,584 -4.38%
PBT 668 8,556 15,752 21,168 21,560 26,428 28,632 -46.52%
Tax -172 -2,156 -3,880 -5,292 -5,320 -6,588 -7,152 -46.25%
NP 496 6,400 11,872 15,876 16,240 19,840 21,480 -46.62%
-
NP to SH 496 6,400 11,872 15,876 16,240 19,840 21,480 -46.62%
-
Tax Rate 25.75% 25.20% 24.63% 25.00% 24.68% 24.93% 24.98% -
Total Cost 122,160 138,880 130,924 141,420 137,724 132,124 139,104 -2.14%
-
Net Worth 133,920 130,687 127,025 120,196 114,905 107,105 96,940 5.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 133,920 130,687 127,025 120,196 114,905 107,105 96,940 5.53%
NOSH 123,999 122,137 122,139 125,205 127,672 127,506 127,553 -0.46%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.40% 4.41% 8.31% 10.09% 10.55% 13.06% 13.38% -
ROE 0.37% 4.90% 9.35% 13.21% 14.13% 18.52% 22.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 98.92 118.95 116.91 125.63 120.59 119.18 125.90 -3.93%
EPS 0.40 5.24 9.72 12.68 12.72 15.56 16.84 -46.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.04 0.96 0.90 0.84 0.76 6.02%
Adjusted Per Share Value based on latest NOSH - 125,205
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.23 29.88 29.37 32.35 31.66 31.25 33.03 -4.38%
EPS 0.10 1.32 2.44 3.27 3.34 4.08 4.42 -46.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2754 0.2688 0.2612 0.2472 0.2363 0.2203 0.1994 5.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.41 0.565 0.51 0.46 0.47 0.53 0.52 -
P/RPS 0.41 0.47 0.44 0.37 0.39 0.44 0.41 0.00%
P/EPS 102.50 10.78 5.25 3.63 3.69 3.41 3.09 79.20%
EY 0.98 9.27 19.06 27.57 27.06 29.36 32.38 -44.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.49 0.48 0.52 0.63 0.68 -9.23%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 27/11/13 28/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.475 0.545 0.525 0.50 0.48 0.60 0.56 -
P/RPS 0.48 0.46 0.45 0.40 0.40 0.50 0.44 1.46%
P/EPS 118.75 10.40 5.40 3.94 3.77 3.86 3.33 81.37%
EY 0.84 9.61 18.51 25.36 26.50 25.93 30.07 -44.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.50 0.52 0.53 0.71 0.74 -8.29%

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