[CHEETAH] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 9.29%
YoY- 156.23%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 27,397 26,389 24,351 23,526 22,786 17,488 16,972 8.30%
PBT 4,003 2,899 2,200 2,497 1,539 1,879 3,110 4.29%
Tax -1,182 -1,136 -671 -296 -680 -583 -1,274 -1.24%
NP 2,821 1,763 1,529 2,201 859 1,296 1,836 7.41%
-
NP to SH 2,821 1,763 1,529 2,201 859 1,296 1,836 7.41%
-
Tax Rate 29.53% 39.19% 30.50% 11.85% 44.18% 31.03% 40.96% -
Total Cost 24,576 24,626 22,822 21,325 21,927 16,192 15,136 8.40%
-
Net Worth 118,177 111,293 103,207 92,134 81,681 71,728 60,932 11.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,240 3,453 4,268 3,838 3,573 2,037 - -
Div Payout % 114.86% 195.91% 279.17% 174.42% 416.01% 157.23% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 118,177 111,293 103,207 92,134 81,681 71,728 60,932 11.66%
NOSH 127,072 127,923 127,416 127,965 127,627 81,509 80,174 7.97%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.30% 6.68% 6.28% 9.36% 3.77% 7.41% 10.82% -
ROE 2.39% 1.58% 1.48% 2.39% 1.05% 1.81% 3.01% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.56 20.63 19.11 18.38 17.85 21.46 21.17 0.30%
EPS 2.22 1.38 1.20 1.72 0.67 1.59 2.29 -0.51%
DPS 2.55 2.70 3.35 3.00 2.80 2.50 0.00 -
NAPS 0.93 0.87 0.81 0.72 0.64 0.88 0.76 3.41%
Adjusted Per Share Value based on latest NOSH - 127,965
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.63 5.43 5.01 4.84 4.69 3.60 3.49 8.28%
EPS 0.58 0.36 0.31 0.45 0.18 0.27 0.38 7.29%
DPS 0.67 0.71 0.88 0.79 0.73 0.42 0.00 -
NAPS 0.243 0.2289 0.2123 0.1895 0.168 0.1475 0.1253 11.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.465 0.55 0.50 0.50 1.15 0.43 -
P/RPS 2.13 2.25 2.88 2.72 2.80 5.36 2.03 0.80%
P/EPS 20.72 33.74 45.83 29.07 74.29 72.33 18.78 1.65%
EY 4.83 2.96 2.18 3.44 1.35 1.38 5.33 -1.62%
DY 5.54 5.81 6.09 6.00 5.60 2.17 0.00 -
P/NAPS 0.49 0.53 0.68 0.69 0.78 1.31 0.57 -2.48%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 20/08/10 18/08/09 28/08/08 27/08/07 25/08/06 -
Price 0.45 0.46 0.54 0.50 0.51 0.66 0.49 -
P/RPS 2.09 2.23 2.83 2.72 2.86 3.08 2.31 -1.65%
P/EPS 20.27 33.38 45.00 29.07 75.77 41.51 21.40 -0.89%
EY 4.93 3.00 2.22 3.44 1.32 2.41 4.67 0.90%
DY 5.67 5.87 6.20 6.00 5.49 3.79 0.00 -
P/NAPS 0.48 0.53 0.67 0.69 0.80 0.75 0.64 -4.67%

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