[CHEETAH] YoY TTM Result on 30-Sep-2010 [#1]

Stock

[CHEETAH] CHEETAH HOLDINGS BHD

Announcement Date

30-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -2.89%

YoY- 14.97%

Quarter Report

CHEETAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	123,714	127,172	124,308	125,287	118,556	118,970	93,252	4.81%
YoY %	-2.72%	2.30%	-0.78%	5.68%	-0.35%	27.58%	-	-
Horiz. %	132.67%	136.37%	133.30%	134.35%	127.14%	127.58%	100.00%	-
PBT	11,572	14,608	14,045	17,830	15,638	18,337	14,122	-3.26%
YoY %	-20.78%	4.01%	-21.23%	14.02%	-14.72%	29.85%	-	-
Horiz. %	81.94%	103.44%	99.45%	126.26%	110.74%	129.85%	100.00%	-
Tax	-3,056	-3,836	-3,750	-4,071	-3,671	-4,988	-3,798	-3.55%
YoY %	20.33%	-2.29%	7.89%	-10.90%	26.40%	-31.33%	-	-
Horiz. %	80.46%	101.00%	98.74%	107.19%	96.66%	131.33%	100.00%	-
NP	8,516	10,772	10,295	13,759	11,967	13,349	10,324	-3.15%
YoY %	-20.94%	4.63%	-25.18%	14.97%	-10.35%	29.30%	-	-
Horiz. %	82.49%	104.34%	99.72%	133.27%	115.91%	129.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,516	10,772	10,295	13,759	11,967	13,349	10,324	-3.15%
YoY %	-20.94%	4.63%	-25.18%	14.97%	-10.35%	29.30%	-	-
Horiz. %	82.49%	104.34%	99.72%	133.27%	115.91%	129.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	26.26%	26.70%	22.83%	23.47%	27.20%	26.89%	-
YoY %	0.57%	-1.65%	16.95%	-2.73%	-13.71%	1.15%	-	-
Horiz. %	98.21%	97.66%	99.29%	84.90%	87.28%	101.15%	100.00%	-
Total Cost	115,198	116,400	114,013	111,528	106,589	105,621	82,928	5.62%
YoY %	-1.03%	2.09%	2.23%	4.63%	0.92%	27.36%	-	-
Horiz. %	138.91%	140.36%	137.48%	134.49%	128.53%	127.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,025	120,196	114,905	107,105	96,940	87,989	56,068	14.58%
YoY %	5.68%	4.60%	7.28%	10.49%	10.17%	56.93%	-	-
Horiz. %	226.56%	214.38%	204.94%	191.03%	172.90%	156.93%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	2,890	3,240	3,453	4,268	3,838	3,573	2,037	5.99%
YoY %	-10.80%	-6.17%	-19.10%	11.20%	7.42%	75.41%	-	-
Horiz. %	141.88%	159.06%	169.51%	209.52%	188.41%	175.41%	100.00%	-
Div Payout %	33.94%	30.08%	33.55%	31.02%	32.08%	26.77%	19.74%	-
YoY %	12.83%	-10.34%	8.16%	-3.30%	19.84%	35.61%	-	-
Horiz. %	171.94%	152.38%	169.96%	157.14%	162.51%	135.61%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	127,025	120,196	114,905	107,105	96,940	87,989	56,068	14.58%
YoY %	5.68%	4.60%	7.28%	10.49%	10.17%	56.93%	-	-
Horiz. %	226.56%	214.38%	204.94%	191.03%	172.90%	156.93%	100.00%	-
NOSH	122,139	125,205	127,672	127,506	127,553	127,520	93,446	4.55%
YoY %	-2.45%	-1.93%	0.13%	-0.04%	0.03%	36.46%	-	-
Horiz. %	130.71%	133.99%	136.63%	136.45%	136.50%	136.46%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	6.88%	8.47%	8.28%	10.98%	10.09%	11.22%	11.07%	-
YoY %	-18.77%	2.29%	-24.59%	8.82%	-10.07%	1.36%	-	-
Horiz. %	62.15%	76.51%	74.80%	99.19%	91.15%	101.36%	100.00%	-
ROE	6.70%	8.96%	8.96%	12.85%	12.34%	15.17%	18.41%	-
YoY %	-25.22%	0.00%	-30.27%	4.13%	-18.66%	-17.60%	-	-
Horiz. %	36.39%	48.67%	48.67%	69.80%	67.03%	82.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	101.29	101.57	97.36	98.26	92.95	93.29	99.79	0.24%
YoY %	-0.28%	4.32%	-0.92%	5.71%	-0.36%	-6.51%	-	-
Horiz. %	101.50%	101.78%	97.56%	98.47%	93.15%	93.49%	100.00%	-
EPS	6.97	8.60	8.06	10.79	9.38	10.47	11.05	-7.38%
YoY %	-18.95%	6.70%	-25.30%	15.03%	-10.41%	-5.25%	-	-
Horiz. %	63.08%	77.83%	72.94%	97.65%	84.89%	94.75%	100.00%	-
DPS	2.37	2.59	2.70	3.35	3.00	2.80	2.18	1.40%
YoY %	-8.49%	-4.07%	-19.40%	11.67%	7.14%	28.44%	-	-
Horiz. %	108.72%	118.81%	123.85%	153.67%	137.61%	128.44%	100.00%	-
NAPS	1.04	0.96	0.90	0.84	0.76	0.69	0.60	9.59%
YoY %	8.33%	6.67%	7.14%	10.53%	10.14%	15.00%	-	-
Horiz. %	173.33%	160.00%	150.00%	140.00%	126.67%	115.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 127,506
RPS	25.44	26.15	25.57	25.77	24.38	24.47	19.18	4.81%
YoY %	-2.72%	2.27%	-0.78%	5.70%	-0.37%	27.58%	-	-
Horiz. %	132.64%	136.34%	133.32%	134.36%	127.11%	127.58%	100.00%	-
EPS	1.75	2.22	2.12	2.83	2.46	2.75	2.12	-3.14%
YoY %	-21.17%	4.72%	-25.09%	15.04%	-10.55%	29.72%	-	-
Horiz. %	82.55%	104.72%	100.00%	133.49%	116.04%	129.72%	100.00%	-
DPS	0.59	0.67	0.71	0.88	0.79	0.73	0.42	5.82%
YoY %	-11.94%	-5.63%	-19.32%	11.39%	8.22%	73.81%	-	-
Horiz. %	140.48%	159.52%	169.05%	209.52%	188.10%	173.81%	100.00%	-
NAPS	0.2612	0.2472	0.2363	0.2203	0.1994	0.181	0.1153	14.58%
YoY %	5.66%	4.61%	7.26%	10.48%	10.17%	56.98%	-	-
Horiz. %	226.54%	214.40%	204.94%	191.07%	172.94%	156.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.51	0.46	0.47	0.53	0.52	0.50	0.63	-
P/RPS	0.50	0.45	0.48	0.54	0.56	0.54	0.63	-3.77%
YoY %	11.11%	-6.25%	-11.11%	-3.57%	3.70%	-14.29%	-	-
Horiz. %	79.37%	71.43%	76.19%	85.71%	88.89%	85.71%	100.00%	-
P/EPS	7.31	5.35	5.83	4.91	5.54	4.78	5.70	4.22%
YoY %	36.64%	-8.23%	18.74%	-11.37%	15.90%	-16.14%	-	-
Horiz. %	128.25%	93.86%	102.28%	86.14%	97.19%	83.86%	100.00%	-
EY	13.67	18.70	17.16	20.36	18.04	20.94	17.54	-4.06%
YoY %	-26.90%	8.97%	-15.72%	12.86%	-13.85%	19.38%	-	-
Horiz. %	77.94%	106.61%	97.83%	116.08%	102.85%	119.38%	100.00%	-
DY	4.64	5.63	5.74	6.32	5.77	5.60	3.46	5.00%
YoY %	-17.58%	-1.92%	-9.18%	9.53%	3.04%	61.85%	-	-
Horiz. %	134.10%	162.72%	165.90%	182.66%	166.76%	161.85%	100.00%	-
P/NAPS	0.49	0.48	0.52	0.63	0.68	0.72	1.05	-11.91%
YoY %	2.08%	-7.69%	-17.46%	-7.35%	-5.56%	-31.43%	-	-
Horiz. %	46.67%	45.71%	49.52%	60.00%	64.76%	68.57%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/11/12	30/11/11	30/11/10	30/11/09	27/11/08	26/11/07	-
Price	0.525	0.50	0.48	0.60	0.56	0.47	0.63	-
P/RPS	0.52	0.49	0.49	0.61	0.60	0.50	0.63	-3.14%
YoY %	6.12%	0.00%	-19.67%	1.67%	20.00%	-20.63%	-	-
Horiz. %	82.54%	77.78%	77.78%	96.83%	95.24%	79.37%	100.00%	-
P/EPS	7.53	5.81	5.95	5.56	5.97	4.49	5.70	4.74%
YoY %	29.60%	-2.35%	7.01%	-6.87%	32.96%	-21.23%	-	-
Horiz. %	132.11%	101.93%	104.39%	97.54%	104.74%	78.77%	100.00%	-
EY	13.28	17.21	16.80	17.98	16.75	22.27	17.54	-4.52%
YoY %	-22.84%	2.44%	-6.56%	7.34%	-24.79%	26.97%	-	-
Horiz. %	75.71%	98.12%	95.78%	102.51%	95.50%	126.97%	100.00%	-
DY	4.51	5.18	5.63	5.58	5.36	5.96	3.46	4.51%
YoY %	-12.93%	-7.99%	0.90%	4.10%	-10.07%	72.25%	-	-
Horiz. %	130.35%	149.71%	162.72%	161.27%	154.91%	172.25%	100.00%	-
P/NAPS	0.50	0.52	0.53	0.71	0.74	0.68	1.05	-11.62%
YoY %	-3.85%	-1.89%	-25.35%	-4.05%	8.82%	-35.24%	-	-
Horiz. %	47.62%	49.52%	50.48%	67.62%	70.48%	64.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos