[CHEETAH] YoY TTM 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- -5.91%
YoY- -10.35%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,172 124,308 125,287 118,556 118,970 93,252 85,343 6.86%
PBT 14,608 14,045 17,830 15,638 18,337 14,122 15,438 -0.91%
Tax -3,836 -3,750 -4,071 -3,671 -4,988 -3,798 -4,864 -3.87%
NP 10,772 10,295 13,759 11,967 13,349 10,324 10,574 0.30%
-
NP to SH 10,772 10,295 13,759 11,967 13,349 10,324 10,574 0.30%
-
Tax Rate 26.26% 26.70% 22.83% 23.47% 27.20% 26.89% 31.51% -
Total Cost 116,400 114,013 111,528 106,589 105,621 82,928 74,769 7.64%
-
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 3,240 3,453 4,268 3,838 3,573 2,037 - -
Div Payout % 30.08% 33.55% 31.02% 32.08% 26.77% 19.74% - -
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 8.47% 8.28% 10.98% 10.09% 11.22% 11.07% 12.39% -
ROE 8.96% 8.96% 12.85% 12.34% 15.17% 18.41% 17.38% -
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 101.57 97.36 98.26 92.95 93.29 99.79 110.80 -1.43%
EPS 8.60 8.06 10.79 9.38 10.47 11.05 13.73 -7.49%
DPS 2.59 2.70 3.35 3.00 2.80 2.18 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 26.14 25.55 25.75 24.37 24.45 19.17 17.54 6.86%
EPS 2.21 2.12 2.83 2.46 2.74 2.12 2.17 0.30%
DPS 0.67 0.71 0.88 0.79 0.73 0.42 0.00 -
NAPS 0.247 0.2362 0.2201 0.1992 0.1808 0.1152 0.1251 11.99%
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 0.45 0.48 0.54 0.56 0.54 0.63 0.56 -3.57%
P/EPS 5.35 5.83 4.91 5.54 4.78 5.70 4.52 2.84%
EY 18.70 17.16 20.36 18.04 20.94 17.54 22.14 -2.77%
DY 5.63 5.74 6.32 5.77 5.60 3.46 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 0.49 0.49 0.61 0.60 0.50 0.63 0.69 -5.54%
P/EPS 5.81 5.95 5.56 5.97 4.49 5.70 5.54 0.79%
EY 17.21 16.80 17.98 16.75 22.27 17.54 18.06 -0.79%
DY 5.18 5.63 5.58 5.36 5.96 3.46 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