[CHEETAH] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -5.93%
YoY- 46.81%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 117,210 93,215 86,289 77,847 29,878 40.70%
PBT 15,655 12,887 15,412 11,612 7,456 20.35%
Tax -4,286 -3,610 -4,534 -3,150 -1,692 26.13%
NP 11,369 9,277 10,878 8,462 5,764 18.49%
-
NP to SH 11,369 9,277 10,878 8,462 5,764 18.49%
-
Tax Rate 27.38% 28.01% 29.42% 27.13% 22.69% -
Total Cost 105,841 83,938 75,411 69,385 24,114 44.70%
-
Net Worth 90,439 66,627 62,895 59,211 12,442 64.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,573 2,037 - - - -
Div Payout % 31.43% 21.97% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 90,439 66,627 62,895 59,211 12,442 64.14%
NOSH 127,379 104,105 73,994 80,015 19,441 59.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.70% 9.95% 12.61% 10.87% 19.29% -
ROE 12.57% 13.92% 17.30% 14.29% 46.33% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 92.02 89.54 116.62 97.29 153.68 -12.02%
EPS 8.93 8.91 14.70 10.58 29.65 -25.90%
DPS 2.80 1.96 0.00 0.00 0.00 -
NAPS 0.71 0.64 0.85 0.74 0.64 2.62%
Adjusted Per Share Value based on latest NOSH - 80,015
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.09 19.16 17.74 16.00 6.14 40.70%
EPS 2.34 1.91 2.24 1.74 1.18 18.65%
DPS 0.73 0.42 0.00 0.00 0.00 -
NAPS 0.1859 0.1369 0.1293 0.1217 0.0256 64.10%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.44 0.70 0.77 0.35 0.00 -
P/RPS 0.48 0.78 0.66 0.36 0.00 -
P/EPS 4.93 7.86 5.24 3.31 0.00 -
EY 20.28 12.73 19.09 30.22 0.00 -
DY 6.36 2.80 0.00 0.00 0.00 -
P/NAPS 0.62 1.09 0.91 0.47 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/09 22/02/08 27/02/07 27/02/06 - -
Price 0.40 0.58 1.05 0.44 0.00 -
P/RPS 0.43 0.65 0.90 0.45 0.00 -
P/EPS 4.48 6.51 7.14 4.16 0.00 -
EY 22.31 15.36 14.00 24.04 0.00 -
DY 7.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.56 0.91 1.24 0.59 0.00 -

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
Post a Comment