[CHEETAH] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 2.13%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 130,394 127,339 126,339 123,808 127,442 118,562 103,336 3.95%
PBT 9,410 12,926 14,706 15,262 18,381 16,628 13,223 -5.50%
Tax -2,349 -3,409 -3,843 -4,067 -4,212 -3,910 -3,799 -7.69%
NP 7,061 9,517 10,863 11,195 14,169 12,718 9,424 -4.69%
-
NP to SH 7,061 9,517 10,863 11,195 14,169 12,718 9,424 -4.69%
-
Tax Rate 24.96% 26.37% 26.13% 26.65% 22.91% 23.51% 28.73% -
Total Cost 123,333 117,822 115,476 112,613 113,273 105,844 93,912 4.64%
-
Net Worth 125,730 124,223 118,177 111,293 103,207 92,134 81,681 7.44%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,496 2,890 3,240 3,453 4,268 3,838 3,573 -13.50%
Div Payout % 21.20% 30.37% 29.83% 30.85% 30.13% 30.19% 37.92% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 125,730 124,223 118,177 111,293 103,207 92,134 81,681 7.44%
NOSH 119,743 122,994 127,072 127,923 127,416 127,965 127,627 -1.05%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.42% 7.47% 8.60% 9.04% 11.12% 10.73% 9.12% -
ROE 5.62% 7.66% 9.19% 10.06% 13.73% 13.80% 11.54% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 108.89 103.53 99.42 96.78 100.02 92.65 80.97 5.05%
EPS 5.90 7.74 8.55 8.75 11.12 9.94 7.38 -3.65%
DPS 1.25 2.35 2.55 2.70 3.35 3.00 2.80 -12.57%
NAPS 1.05 1.01 0.93 0.87 0.81 0.72 0.64 8.59%
Adjusted Per Share Value based on latest NOSH - 127,923
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.82 26.19 25.98 25.46 26.21 24.38 21.25 3.95%
EPS 1.45 1.96 2.23 2.30 2.91 2.62 1.94 -4.73%
DPS 0.31 0.59 0.67 0.71 0.88 0.79 0.73 -13.29%
NAPS 0.2586 0.2555 0.243 0.2289 0.2123 0.1895 0.168 7.44%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.56 0.485 0.46 0.465 0.55 0.50 0.50 -
P/RPS 0.51 0.47 0.46 0.48 0.55 0.54 0.62 -3.20%
P/EPS 9.50 6.27 5.38 5.31 4.95 5.03 6.77 5.80%
EY 10.53 15.95 18.58 18.82 20.22 19.88 14.77 -5.48%
DY 2.23 4.85 5.54 5.81 6.09 6.00 5.60 -14.22%
P/NAPS 0.53 0.48 0.49 0.53 0.68 0.69 0.78 -6.23%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 26/08/11 20/08/10 18/08/09 28/08/08 -
Price 0.65 0.54 0.45 0.46 0.54 0.50 0.51 -
P/RPS 0.60 0.52 0.45 0.48 0.54 0.54 0.63 -0.80%
P/EPS 11.02 6.98 5.26 5.26 4.86 5.03 6.91 8.08%
EY 9.07 14.33 19.00 19.02 20.59 19.88 14.48 -7.49%
DY 1.92 4.35 5.67 5.87 6.20 6.00 5.49 -16.05%
P/NAPS 0.62 0.53 0.48 0.53 0.67 0.69 0.80 -4.15%

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