[CHEETAH] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 35.08%
YoY- -2.97%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 128,823 130,394 127,339 126,339 123,808 127,442 118,563 1.39%
PBT 3,835 9,410 12,926 14,706 15,262 18,381 16,562 -21.62%
Tax -1,211 -2,349 -3,409 -3,843 -4,067 -4,212 -3,911 -17.74%
NP 2,624 7,061 9,517 10,863 11,195 14,169 12,651 -23.05%
-
NP to SH 2,624 7,061 9,517 10,863 11,195 14,169 12,651 -23.05%
-
Tax Rate 31.58% 24.96% 26.37% 26.13% 26.65% 22.91% 23.61% -
Total Cost 126,199 123,333 117,822 115,476 112,613 113,273 105,912 2.96%
-
Net Worth 128,792 128,049 124,348 118,574 111,077 103,302 91,821 5.79%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 902 1,524 2,893 3,251 3,447 4,272 3,825 -21.39%
Div Payout % 34.40% 21.59% 30.40% 29.93% 30.79% 30.15% 30.24% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,792 128,049 124,348 118,574 111,077 103,302 91,821 5.79%
NOSH 120,366 121,951 123,117 127,499 127,675 127,533 127,530 -0.95%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.04% 5.42% 7.47% 8.60% 9.04% 11.12% 10.67% -
ROE 2.04% 5.51% 7.65% 9.16% 10.08% 13.72% 13.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 107.03 106.92 103.43 99.09 96.97 99.93 92.97 2.37%
EPS 2.18 5.79 7.73 8.52 8.77 11.11 9.92 -22.30%
DPS 0.75 1.25 2.35 2.55 2.70 3.35 3.00 -20.62%
NAPS 1.07 1.05 1.01 0.93 0.87 0.81 0.72 6.82%
Adjusted Per Share Value based on latest NOSH - 127,072
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.48 26.80 26.17 25.97 25.45 26.19 24.37 1.39%
EPS 0.54 1.45 1.96 2.23 2.30 2.91 2.60 -23.03%
DPS 0.19 0.31 0.59 0.67 0.71 0.88 0.79 -21.13%
NAPS 0.2647 0.2632 0.2556 0.2437 0.2283 0.2123 0.1887 5.80%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.47 0.56 0.485 0.46 0.465 0.55 0.50 -
P/RPS 0.44 0.52 0.47 0.46 0.48 0.55 0.54 -3.35%
P/EPS 21.56 9.67 6.27 5.40 5.30 4.95 5.04 27.39%
EY 4.64 10.34 15.94 18.52 18.86 20.20 19.84 -21.49%
DY 1.60 2.23 4.85 5.54 5.81 6.09 6.00 -19.76%
P/NAPS 0.44 0.53 0.48 0.49 0.53 0.68 0.69 -7.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 28/08/14 29/08/13 29/08/12 26/08/11 20/08/10 18/08/09 -
Price 0.37 0.65 0.54 0.45 0.46 0.54 0.50 -
P/RPS 0.35 0.61 0.52 0.45 0.47 0.54 0.54 -6.96%
P/EPS 16.97 11.23 6.99 5.28 5.25 4.86 5.04 22.41%
EY 5.89 8.91 14.31 18.93 19.06 20.57 19.84 -18.31%
DY 2.03 1.92 4.35 5.67 5.87 6.20 6.00 -16.51%
P/NAPS 0.35 0.62 0.53 0.48 0.53 0.67 0.69 -10.69%

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