[CHEETAH] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -4.43%
YoY- -4.43%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 123,808 127,442 118,562 103,336 88,672 81,697 62,658 12.01%
PBT 15,262 18,381 16,628 13,223 13,674 14,580 10,225 6.90%
Tax -4,067 -4,212 -3,910 -3,799 -3,813 -4,361 -2,482 8.57%
NP 11,195 14,169 12,718 9,424 9,861 10,219 7,743 6.33%
-
NP to SH 11,195 14,169 12,718 9,424 9,861 10,219 7,743 6.33%
-
Tax Rate 26.65% 22.91% 23.51% 28.73% 27.89% 29.91% 24.27% -
Total Cost 112,613 113,273 105,844 93,912 78,811 71,478 54,915 12.70%
-
Net Worth 111,293 103,207 92,134 81,681 71,728 60,932 42,956 17.18%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,453 4,268 3,838 3,573 2,037 - - -
Div Payout % 30.85% 30.13% 30.19% 37.92% 20.66% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 111,293 103,207 92,134 81,681 71,728 60,932 42,956 17.18%
NOSH 127,923 127,416 127,965 127,627 81,509 80,174 66,086 11.63%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.04% 11.12% 10.73% 9.12% 11.12% 12.51% 12.36% -
ROE 10.06% 13.73% 13.80% 11.54% 13.75% 16.77% 18.03% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 96.78 100.02 92.65 80.97 108.79 101.90 94.81 0.34%
EPS 8.75 11.12 9.94 7.38 12.10 12.75 11.72 -4.75%
DPS 2.70 3.35 3.00 2.80 2.50 0.00 0.00 -
NAPS 0.87 0.81 0.72 0.64 0.88 0.76 0.65 4.97%
Adjusted Per Share Value based on latest NOSH - 127,627
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.46 26.21 24.38 21.25 18.24 16.80 12.89 12.00%
EPS 2.30 2.91 2.62 1.94 2.03 2.10 1.59 6.34%
DPS 0.71 0.88 0.79 0.73 0.42 0.00 0.00 -
NAPS 0.2289 0.2123 0.1895 0.168 0.1475 0.1253 0.0883 17.19%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.465 0.55 0.50 0.50 1.15 0.43 0.40 -
P/RPS 0.48 0.55 0.54 0.62 1.06 0.42 0.42 2.24%
P/EPS 5.31 4.95 5.03 6.77 9.51 3.37 3.41 7.65%
EY 18.82 20.22 19.88 14.77 10.52 29.64 29.29 -7.10%
DY 5.81 6.09 6.00 5.60 2.17 0.00 0.00 -
P/NAPS 0.53 0.68 0.69 0.78 1.31 0.57 0.62 -2.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 20/08/10 18/08/09 28/08/08 27/08/07 25/08/06 29/08/05 -
Price 0.46 0.54 0.50 0.51 0.66 0.49 0.38 -
P/RPS 0.48 0.54 0.54 0.63 0.61 0.48 0.40 3.08%
P/EPS 5.26 4.86 5.03 6.91 5.46 3.84 3.24 8.40%
EY 19.02 20.59 19.88 14.48 18.33 26.01 30.83 -7.73%
DY 5.87 6.20 6.00 5.49 3.79 0.00 0.00 -
P/NAPS 0.53 0.67 0.69 0.80 0.75 0.64 0.58 -1.49%

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