[CHEETAH] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 2.87%
YoY- 28.55%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 119,977 117,210 93,215 86,289 77,847 29,878 32.03%
PBT 17,831 15,655 12,887 15,412 11,612 7,456 19.03%
Tax -3,689 -4,286 -3,610 -4,534 -3,150 -1,692 16.85%
NP 14,142 11,369 9,277 10,878 8,462 5,764 19.65%
-
NP to SH 14,142 11,369 9,277 10,878 8,462 5,764 19.65%
-
Tax Rate 20.69% 27.38% 28.01% 29.42% 27.13% 22.69% -
Total Cost 105,835 105,841 83,938 75,411 69,385 24,114 34.40%
-
Net Worth 102,117 90,439 66,627 62,895 59,211 12,442 52.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,838 3,573 2,037 - - - -
Div Payout % 27.15% 31.43% 21.97% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 102,117 90,439 66,627 62,895 59,211 12,442 52.31%
NOSH 127,647 127,379 104,105 73,994 80,015 19,441 45.66%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.79% 9.70% 9.95% 12.61% 10.87% 19.29% -
ROE 13.85% 12.57% 13.92% 17.30% 14.29% 46.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 93.99 92.02 89.54 116.62 97.29 153.68 -9.36%
EPS 11.08 8.93 8.91 14.70 10.58 29.65 -17.86%
DPS 3.00 2.80 1.96 0.00 0.00 0.00 -
NAPS 0.80 0.71 0.64 0.85 0.74 0.64 4.56%
Adjusted Per Share Value based on latest NOSH - 73,994
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.67 24.11 19.17 17.75 16.01 6.14 32.04%
EPS 2.91 2.34 1.91 2.24 1.74 1.19 19.57%
DPS 0.79 0.73 0.42 0.00 0.00 0.00 -
NAPS 0.21 0.186 0.137 0.1294 0.1218 0.0256 52.29%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.51 0.44 0.70 0.77 0.35 0.00 -
P/RPS 0.54 0.48 0.78 0.66 0.36 0.00 -
P/EPS 4.60 4.93 7.86 5.24 3.31 0.00 -
EY 21.72 20.28 12.73 19.09 30.22 0.00 -
DY 5.88 6.36 2.80 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 1.09 0.91 0.47 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 11/02/10 23/02/09 22/02/08 27/02/07 27/02/06 - -
Price 0.62 0.40 0.58 1.05 0.44 0.00 -
P/RPS 0.66 0.43 0.65 0.90 0.45 0.00 -
P/EPS 5.60 4.48 6.51 7.14 4.16 0.00 -
EY 17.87 22.31 15.36 14.00 24.04 0.00 -
DY 4.84 7.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.78 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