[CHEETAH] YoY Cumulative 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- 27.33%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 101,605 98,942 97,419 103,091 95,037 80,550 71,184 6.10%
PBT 9,975 10,703 12,363 16,181 14,131 11,685 11,795 -2.75%
Tax -2,512 -2,661 -2,931 -3,541 -3,614 -3,119 -3,230 -4.09%
NP 7,463 8,042 9,432 12,640 10,517 8,566 8,565 -2.26%
-
NP to SH 7,463 8,042 9,432 12,640 10,517 8,566 8,565 -2.26%
-
Tax Rate 25.18% 24.86% 23.71% 21.88% 25.57% 26.69% 27.38% -
Total Cost 94,142 90,900 87,987 90,451 84,520 71,984 62,619 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 5.97% 6.92% 8.69% 12.54% 11.77% 10.67% 12.38% -
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 81.28 77.51 76.33 80.83 74.46 63.19 88.51 -1.40%
EPS 5.97 6.30 7.39 9.91 8.24 6.72 10.65 -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 20.90 20.35 20.04 21.20 19.55 16.57 14.64 6.10%
EPS 1.53 1.65 1.94 2.60 2.16 1.76 1.76 -2.30%
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 0.57 0.63 0.66 0.71 0.63 0.81 1.31 -12.93%
P/EPS 7.71 7.78 6.77 5.75 5.70 7.59 10.89 -5.58%
EY 12.98 12.86 14.78 17.39 17.53 13.18 9.18 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 0.60 0.61 0.67 0.61 0.67 0.82 1.21 -11.02%
P/EPS 8.21 7.46 6.90 4.94 6.07 7.74 10.05 -3.31%
EY 12.18 13.40 14.49 20.22 16.48 12.92 9.95 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