[CHEETAH] YoY Quarter Result on 30-Sep-2009 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 143.98%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 39,324 38,491 37,991 40,146 40,152 24,518 19,938 11.97%
PBT 5,292 5,390 6,607 7,158 8,148 3,034 2,586 12.66%
Tax -1,323 -1,330 -1,647 -1,788 -2,027 -838 -853 7.58%
NP 3,969 4,060 4,960 5,370 6,121 2,196 1,733 14.79%
-
NP to SH 3,969 4,060 4,960 5,370 6,121 2,196 1,733 14.79%
-
Tax Rate 25.00% 24.68% 24.93% 24.98% 24.88% 27.62% 32.99% -
Total Cost 35,355 34,431 33,031 34,776 34,031 22,322 18,205 11.68%
-
Net Worth 120,196 114,905 107,105 96,940 87,989 56,068 60,847 12.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,196 114,905 107,105 96,940 87,989 56,068 60,847 12.00%
NOSH 125,205 127,672 127,506 127,553 127,520 93,446 77,022 8.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.09% 10.55% 13.06% 13.38% 15.24% 8.96% 8.69% -
ROE 3.30% 3.53% 4.63% 5.54% 6.96% 3.92% 2.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.41 30.15 29.80 31.47 31.49 26.24 25.89 3.27%
EPS 3.17 3.18 3.89 4.21 4.80 2.35 2.25 5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.84 0.76 0.69 0.60 0.79 3.29%
Adjusted Per Share Value based on latest NOSH - 127,553
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.09 7.92 7.81 8.26 8.26 5.04 4.10 11.98%
EPS 0.82 0.83 1.02 1.10 1.26 0.45 0.36 14.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2472 0.2363 0.2203 0.1994 0.181 0.1153 0.1251 12.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.47 0.53 0.52 0.50 0.63 0.62 -
P/RPS 1.46 1.56 1.78 1.65 1.59 2.40 2.40 -7.94%
P/EPS 14.51 14.78 13.62 12.35 10.42 26.81 27.56 -10.13%
EY 6.89 6.77 7.34 8.10 9.60 3.73 3.63 11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.63 0.68 0.72 1.05 0.78 -7.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 30/11/10 30/11/09 27/11/08 26/11/07 24/11/06 -
Price 0.50 0.48 0.60 0.56 0.47 0.63 0.76 -
P/RPS 1.59 1.59 2.01 1.78 1.49 2.40 2.94 -9.72%
P/EPS 15.77 15.09 15.42 13.30 9.79 26.81 33.78 -11.91%
EY 6.34 6.63 6.48 7.52 10.21 3.73 2.96 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.71 0.74 0.68 1.05 0.96 -9.70%

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