[CHEETAH] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -64.99%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 35,699 39,324 38,491 37,991 40,146 40,152 24,518 6.45%
PBT 3,938 5,292 5,390 6,607 7,158 8,148 3,034 4.43%
Tax -970 -1,323 -1,330 -1,647 -1,788 -2,027 -838 2.46%
NP 2,968 3,969 4,060 4,960 5,370 6,121 2,196 5.14%
-
NP to SH 2,968 3,969 4,060 4,960 5,370 6,121 2,196 5.14%
-
Tax Rate 24.63% 25.00% 24.68% 24.93% 24.98% 24.88% 27.62% -
Total Cost 32,731 35,355 34,431 33,031 34,776 34,031 22,322 6.58%
-
Net Worth 127,025 120,196 114,905 107,105 96,940 87,989 56,068 14.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 127,025 120,196 114,905 107,105 96,940 87,989 56,068 14.58%
NOSH 122,139 125,205 127,672 127,506 127,553 127,520 93,446 4.55%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.31% 10.09% 10.55% 13.06% 13.38% 15.24% 8.96% -
ROE 2.34% 3.30% 3.53% 4.63% 5.54% 6.96% 3.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.23 31.41 30.15 29.80 31.47 31.49 26.24 1.81%
EPS 2.43 3.17 3.18 3.89 4.21 4.80 2.35 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.96 0.90 0.84 0.76 0.69 0.60 9.59%
Adjusted Per Share Value based on latest NOSH - 127,506
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.34 8.09 7.92 7.81 8.26 8.26 5.04 6.45%
EPS 0.61 0.82 0.83 1.02 1.10 1.26 0.45 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2612 0.2472 0.2363 0.2203 0.1994 0.181 0.1153 14.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.51 0.46 0.47 0.53 0.52 0.50 0.63 -
P/RPS 1.74 1.46 1.56 1.78 1.65 1.59 2.40 -5.21%
P/EPS 20.99 14.51 14.78 13.62 12.35 10.42 26.81 -3.99%
EY 4.76 6.89 6.77 7.34 8.10 9.60 3.73 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.52 0.63 0.68 0.72 1.05 -11.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 30/11/11 30/11/10 30/11/09 27/11/08 26/11/07 -
Price 0.525 0.50 0.48 0.60 0.56 0.47 0.63 -
P/RPS 1.80 1.59 1.59 2.01 1.78 1.49 2.40 -4.67%
P/EPS 21.60 15.77 15.09 15.42 13.30 9.79 26.81 -3.53%
EY 4.63 6.34 6.63 6.48 7.52 10.21 3.73 3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.53 0.71 0.74 0.68 1.05 -11.62%

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