[CHEETAH] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -7.57%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 140,826 139,156 133,802 138,982 136,154 108,404 99,318 5.98%
PBT 17,618 18,544 19,654 25,046 22,642 17,776 19,350 -1.54%
Tax -4,424 -4,606 -4,804 -5,192 -5,634 -4,660 -5,066 -2.23%
NP 13,194 13,938 14,850 19,854 17,008 13,116 14,284 -1.31%
-
NP to SH 13,194 13,938 14,850 19,854 17,008 13,116 14,284 -1.31%
-
Tax Rate 25.11% 24.84% 24.44% 20.73% 24.88% 26.22% 26.18% -
Total Cost 127,632 125,218 118,952 119,128 119,146 95,288 85,034 6.99%
-
Net Worth 126,192 117,426 109,716 102,077 90,658 66,620 62,908 12.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 126,192 117,426 109,716 102,077 90,658 66,620 62,908 12.29%
NOSH 124,943 127,637 127,577 127,596 127,687 104,095 74,010 9.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.37% 10.02% 11.10% 14.29% 12.49% 12.10% 14.38% -
ROE 10.46% 11.87% 13.53% 19.45% 18.76% 19.69% 22.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 112.71 109.02 104.88 108.92 106.63 104.14 134.19 -2.86%
EPS 10.56 10.92 11.64 15.56 13.32 12.60 19.30 -9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.92 0.86 0.80 0.71 0.64 0.85 2.91%
Adjusted Per Share Value based on latest NOSH - 127,647
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.94 28.60 27.50 28.57 27.98 22.28 20.41 5.98%
EPS 2.71 2.86 3.05 4.08 3.50 2.70 2.94 -1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2414 0.2255 0.2098 0.1863 0.1369 0.1293 12.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.47 0.55 0.51 0.44 0.70 0.77 -
P/RPS 0.44 0.43 0.52 0.47 0.41 0.67 0.57 -4.21%
P/EPS 4.73 4.30 4.73 3.28 3.30 5.56 3.99 2.87%
EY 21.12 23.23 21.16 30.51 30.27 18.00 25.06 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.64 0.64 0.62 1.09 0.91 -9.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 18/02/11 11/02/10 23/02/09 22/02/08 27/02/07 -
Price 0.48 0.50 0.52 0.62 0.40 0.58 1.05 -
P/RPS 0.43 0.46 0.50 0.57 0.38 0.56 0.78 -9.44%
P/EPS 4.55 4.58 4.47 3.98 3.00 4.60 5.44 -2.93%
EY 22.00 21.84 22.38 25.10 33.30 21.72 18.38 3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.60 0.78 0.56 0.91 1.24 -14.61%

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