[CHEETAH] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -15.14%
YoY- 91.31%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 31,089 31,087 28,910 29,345 27,924 29,684 29,721 0.75%
PBT 3,517 3,882 3,220 5,365 3,172 5,854 7,089 -11.01%
Tax -889 -973 -755 -808 -790 -1,492 -1,680 -10.05%
NP 2,628 2,909 2,465 4,557 2,382 4,362 5,409 -11.32%
-
NP to SH 2,628 2,909 2,465 4,557 2,382 4,362 5,409 -11.32%
-
Tax Rate 25.28% 25.06% 23.45% 15.06% 24.91% 25.49% 23.70% -
Total Cost 28,461 28,178 26,445 24,788 25,542 25,322 24,312 2.65%
-
Net Worth 125,795 117,380 109,839 102,117 90,439 66,627 62,895 12.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 125,795 117,380 109,839 102,117 90,439 66,627 62,895 12.23%
NOSH 124,549 127,587 127,720 127,647 127,379 104,105 73,994 9.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.45% 9.36% 8.53% 15.53% 8.53% 14.69% 18.20% -
ROE 2.09% 2.48% 2.24% 4.46% 2.63% 6.55% 8.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.96 24.37 22.64 22.99 21.92 28.51 40.17 -7.61%
EPS 2.11 2.28 1.93 3.57 1.87 4.19 7.31 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.92 0.86 0.80 0.71 0.64 0.85 2.91%
Adjusted Per Share Value based on latest NOSH - 127,647
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.39 6.39 5.94 6.03 5.74 6.10 6.11 0.74%
EPS 0.54 0.60 0.51 0.94 0.49 0.90 1.11 -11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2413 0.2258 0.2099 0.1859 0.1369 0.1293 12.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.47 0.55 0.51 0.44 0.70 0.77 -
P/RPS 2.00 1.93 2.43 2.22 2.01 2.45 1.92 0.68%
P/EPS 23.70 20.61 28.50 14.29 23.53 16.71 10.53 14.46%
EY 4.22 4.85 3.51 7.00 4.25 5.99 9.49 -12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.64 0.64 0.62 1.09 0.91 -9.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 18/02/11 11/02/10 23/02/09 22/02/08 27/02/07 -
Price 0.48 0.50 0.52 0.62 0.40 0.58 1.05 -
P/RPS 1.92 2.05 2.30 2.70 1.82 2.03 2.61 -4.98%
P/EPS 22.75 21.93 26.94 17.37 21.39 13.84 14.36 7.96%
EY 4.40 4.56 3.71 5.76 4.68 7.22 6.96 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.60 0.78 0.56 0.91 1.24 -14.61%

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