[CHEETAH] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -16.89%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 122,990 134,504 136,178 140,826 139,156 133,802 138,982 -2.01%
PBT 3,474 5,966 14,378 17,618 18,544 19,654 25,046 -28.04%
Tax -838 -1,514 -3,624 -4,424 -4,606 -4,804 -5,192 -26.20%
NP 2,636 4,452 10,754 13,194 13,938 14,850 19,854 -28.56%
-
NP to SH 2,636 4,452 10,754 13,194 13,938 14,850 19,854 -28.56%
-
Tax Rate 24.12% 25.38% 25.21% 25.11% 24.84% 24.44% 20.73% -
Total Cost 120,354 130,052 125,424 127,632 125,218 118,952 119,128 0.17%
-
Net Worth 129,403 130,869 127,092 126,192 117,426 109,716 102,077 4.03%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 129,403 130,869 127,092 126,192 117,426 109,716 102,077 4.03%
NOSH 119,818 122,307 122,204 124,943 127,637 127,577 127,596 -1.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.14% 3.31% 7.90% 9.37% 10.02% 11.10% 14.29% -
ROE 2.04% 3.40% 8.46% 10.46% 11.87% 13.53% 19.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 102.65 109.97 111.43 112.71 109.02 104.88 108.92 -0.98%
EPS 2.20 3.64 8.80 10.56 10.92 11.64 15.56 -27.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.04 1.01 0.92 0.86 0.80 5.12%
Adjusted Per Share Value based on latest NOSH - 124,549
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.29 27.66 28.01 28.96 28.62 27.52 28.58 -2.01%
EPS 0.54 0.92 2.21 2.71 2.87 3.05 4.08 -28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2661 0.2691 0.2614 0.2595 0.2415 0.2256 0.2099 4.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.405 0.50 0.49 0.50 0.47 0.55 0.51 -
P/RPS 0.39 0.45 0.44 0.44 0.43 0.52 0.47 -3.06%
P/EPS 18.41 13.74 5.57 4.73 4.30 4.73 3.28 33.29%
EY 5.43 7.28 17.96 21.12 23.23 21.16 30.51 -24.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.47 0.50 0.51 0.64 0.64 -8.31%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 25/02/14 27/02/13 29/02/12 18/02/11 11/02/10 -
Price 0.45 0.52 0.51 0.48 0.50 0.52 0.62 -
P/RPS 0.44 0.47 0.46 0.43 0.46 0.50 0.57 -4.22%
P/EPS 20.45 14.29 5.80 4.55 4.58 4.47 3.98 31.34%
EY 4.89 7.00 17.25 22.00 21.84 22.38 25.10 -23.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.49 0.48 0.54 0.60 0.78 -9.79%

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