[CHEETAH] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 23.67%
YoY- 22.78%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 98,942 97,419 103,091 95,037 80,550 71,184 64,725 7.32%
PBT 10,703 12,363 16,181 14,131 11,685 11,795 11,471 -1.14%
Tax -2,661 -2,931 -3,541 -3,614 -3,119 -3,230 -3,087 -2.44%
NP 8,042 9,432 12,640 10,517 8,566 8,565 8,384 -0.69%
-
NP to SH 8,042 9,432 12,640 10,517 8,566 8,565 8,384 -0.69%
-
Tax Rate 24.86% 23.71% 21.88% 25.57% 26.69% 27.38% 26.91% -
Total Cost 90,900 87,987 90,451 84,520 71,984 62,619 56,341 8.29%
-
Net Worth 116,162 108,487 100,762 89,343 80,306 69,163 59,200 11.87%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 116,162 108,487 100,762 89,343 80,306 69,163 59,200 11.87%
NOSH 127,650 127,631 127,547 127,633 127,470 80,422 80,000 8.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.13% 9.68% 12.26% 11.07% 10.63% 12.03% 12.95% -
ROE 6.92% 8.69% 12.54% 11.77% 10.67% 12.38% 14.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 77.51 76.33 80.83 74.46 63.19 88.51 80.91 -0.71%
EPS 6.30 7.39 9.91 8.24 6.72 10.65 10.48 -8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.79 0.70 0.63 0.86 0.74 3.50%
Adjusted Per Share Value based on latest NOSH - 127,468
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.34 20.02 21.19 19.53 16.56 14.63 13.30 7.33%
EPS 1.65 1.94 2.60 2.16 1.76 1.76 1.72 -0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2388 0.223 0.2071 0.1836 0.1651 0.1422 0.1217 11.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.49 0.50 0.57 0.47 0.51 1.16 0.41 -
P/RPS 0.63 0.66 0.71 0.63 0.81 1.31 0.51 3.58%
P/EPS 7.78 6.77 5.75 5.70 7.59 10.89 3.91 12.13%
EY 12.86 14.78 17.39 17.53 13.18 9.18 25.56 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.72 0.67 0.81 1.35 0.55 -0.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 26/05/10 22/05/09 29/05/08 30/05/07 30/05/06 -
Price 0.47 0.51 0.49 0.50 0.52 1.07 0.39 -
P/RPS 0.61 0.67 0.61 0.67 0.82 1.21 0.48 4.07%
P/EPS 7.46 6.90 4.94 6.07 7.74 10.05 3.72 12.28%
EY 13.40 14.49 20.22 16.48 12.92 9.95 26.87 -10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.62 0.71 0.83 1.24 0.53 -0.31%

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