[CHEETAH] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -15.11%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 135,473 131,922 129,892 137,454 126,716 107,400 94,912 6.10%
PBT 13,300 14,270 16,484 21,574 18,841 15,580 15,726 -2.75%
Tax -3,349 -3,548 -3,908 -4,721 -4,818 -4,158 -4,306 -4.09%
NP 9,950 10,722 12,576 16,853 14,022 11,421 11,420 -2.26%
-
NP to SH 9,950 10,722 12,576 16,853 14,022 11,421 11,420 -2.26%
-
Tax Rate 25.18% 24.86% 23.71% 21.88% 25.57% 26.69% 27.38% -
Total Cost 125,522 121,200 117,316 120,601 112,693 95,978 83,492 7.02%
-
Net Worth 125,008 116,162 108,487 100,762 89,343 80,306 69,163 10.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 125,008 116,162 108,487 100,762 89,343 80,306 69,163 10.35%
NOSH 125,008 127,650 127,631 127,547 127,633 127,470 80,422 7.62%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.35% 8.13% 9.68% 12.26% 11.07% 10.63% 12.03% -
ROE 7.96% 9.23% 11.59% 16.73% 15.70% 14.22% 16.51% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 108.37 103.35 101.77 107.77 99.28 84.25 118.02 -1.41%
EPS 7.96 8.40 9.85 13.21 10.99 8.96 14.20 -9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 0.85 0.79 0.70 0.63 0.86 2.54%
Adjusted Per Share Value based on latest NOSH - 127,370
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.86 27.13 26.71 28.27 26.06 22.09 19.52 6.10%
EPS 2.05 2.21 2.59 3.47 2.88 2.35 2.35 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2571 0.2389 0.2231 0.2072 0.1837 0.1652 0.1422 10.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.46 0.49 0.50 0.57 0.47 0.51 1.16 -
P/RPS 0.42 0.47 0.49 0.53 0.47 0.61 0.98 -13.15%
P/EPS 5.78 5.83 5.07 4.31 4.28 5.69 8.17 -5.59%
EY 17.30 17.14 19.71 23.18 23.38 17.57 12.24 5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.59 0.72 0.67 0.81 1.35 -16.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 23/05/12 27/05/11 26/05/10 22/05/09 29/05/08 30/05/07 -
Price 0.49 0.47 0.51 0.49 0.50 0.52 1.07 -
P/RPS 0.45 0.45 0.50 0.45 0.50 0.62 0.91 -11.06%
P/EPS 6.16 5.60 5.18 3.71 4.55 5.80 7.54 -3.30%
EY 16.24 17.87 19.32 26.97 21.97 17.23 13.27 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.60 0.62 0.71 0.83 1.24 -14.32%

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