[CHEETAH] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -0.84%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 123,167 131,015 123,714 127,172 124,308 125,287 118,556 0.63%
PBT 1,863 7,611 11,572 14,608 14,045 17,830 15,638 -29.84%
Tax -715 -1,918 -3,056 -3,836 -3,750 -4,071 -3,671 -23.85%
NP 1,148 5,693 8,516 10,772 10,295 13,759 11,967 -32.32%
-
NP to SH 1,148 5,693 8,516 10,772 10,295 13,759 11,967 -32.32%
-
Tax Rate 38.38% 25.20% 26.41% 26.26% 26.70% 22.83% 23.47% -
Total Cost 122,019 125,322 115,198 116,400 114,013 111,528 106,589 2.27%
-
Net Worth 133,920 130,687 127,025 120,196 114,905 107,105 96,940 5.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 903 1,496 2,890 3,240 3,453 4,268 3,838 -21.42%
Div Payout % 78.67% 26.29% 33.94% 30.08% 33.55% 31.02% 32.08% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 133,920 130,687 127,025 120,196 114,905 107,105 96,940 5.53%
NOSH 123,999 122,137 122,139 125,205 127,672 127,506 127,553 -0.46%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.93% 4.35% 6.88% 8.47% 8.28% 10.98% 10.09% -
ROE 0.86% 4.36% 6.70% 8.96% 8.96% 12.85% 12.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.33 107.27 101.29 101.57 97.36 98.26 92.95 1.11%
EPS 0.93 4.66 6.97 8.60 8.06 10.79 9.38 -31.95%
DPS 0.73 1.25 2.37 2.59 2.70 3.35 3.00 -20.97%
NAPS 1.08 1.07 1.04 0.96 0.90 0.84 0.76 6.02%
Adjusted Per Share Value based on latest NOSH - 125,205
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.33 26.94 25.44 26.15 25.57 25.77 24.38 0.63%
EPS 0.24 1.17 1.75 2.22 2.12 2.83 2.46 -32.13%
DPS 0.19 0.31 0.59 0.67 0.71 0.88 0.79 -21.13%
NAPS 0.2754 0.2688 0.2612 0.2472 0.2363 0.2203 0.1994 5.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.41 0.565 0.51 0.46 0.47 0.53 0.52 -
P/RPS 0.41 0.53 0.50 0.45 0.48 0.54 0.56 -5.06%
P/EPS 44.29 12.12 7.31 5.35 5.83 4.91 5.54 41.38%
EY 2.26 8.25 13.67 18.70 17.16 20.36 18.04 -29.25%
DY 1.78 2.21 4.64 5.63 5.74 6.32 5.77 -17.79%
P/NAPS 0.38 0.53 0.49 0.48 0.52 0.63 0.68 -9.23%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 27/11/13 28/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.475 0.545 0.525 0.50 0.48 0.60 0.56 -
P/RPS 0.48 0.51 0.52 0.49 0.49 0.61 0.60 -3.64%
P/EPS 51.31 11.69 7.53 5.81 5.95 5.56 5.97 43.09%
EY 1.95 8.55 13.28 17.21 16.80 17.98 16.75 -30.11%
DY 1.53 2.29 4.51 5.18 5.63 5.58 5.36 -18.84%
P/NAPS 0.44 0.51 0.50 0.52 0.53 0.71 0.74 -8.29%

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