[CHEETAH] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -14.83%
YoY- 22.55%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 126,485 124,852 119,977 117,210 93,215 86,289 77,847 8.42%
PBT 14,707 15,685 17,831 15,655 12,887 15,412 11,612 4.01%
Tax -3,968 -4,018 -3,689 -4,286 -3,610 -4,534 -3,150 3.92%
NP 10,739 11,667 14,142 11,369 9,277 10,878 8,462 4.04%
-
NP to SH 10,739 11,667 14,142 11,369 9,277 10,878 8,462 4.04%
-
Tax Rate 26.98% 25.62% 20.69% 27.38% 28.01% 29.42% 27.13% -
Total Cost 115,746 113,185 105,835 105,841 83,938 75,411 69,385 8.89%
-
Net Worth 117,380 109,839 102,117 90,439 66,627 62,895 59,211 12.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,453 4,268 3,838 3,573 2,037 - - -
Div Payout % 32.16% 36.59% 27.15% 31.43% 21.97% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 117,380 109,839 102,117 90,439 66,627 62,895 59,211 12.07%
NOSH 127,587 127,720 127,647 127,379 104,105 73,994 80,015 8.08%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.49% 9.34% 11.79% 9.70% 9.95% 12.61% 10.87% -
ROE 9.15% 10.62% 13.85% 12.57% 13.92% 17.30% 14.29% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 99.14 97.75 93.99 92.02 89.54 116.62 97.29 0.31%
EPS 8.42 9.13 11.08 8.93 8.91 14.70 10.58 -3.73%
DPS 2.70 3.35 3.00 2.80 1.96 0.00 0.00 -
NAPS 0.92 0.86 0.80 0.71 0.64 0.85 0.74 3.69%
Adjusted Per Share Value based on latest NOSH - 127,379
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.01 25.68 24.67 24.11 19.17 17.75 16.01 8.41%
EPS 2.21 2.40 2.91 2.34 1.91 2.24 1.74 4.06%
DPS 0.71 0.88 0.79 0.73 0.42 0.00 0.00 -
NAPS 0.2414 0.2259 0.21 0.186 0.137 0.1294 0.1218 12.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.47 0.55 0.51 0.44 0.70 0.77 0.35 -
P/RPS 0.47 0.56 0.54 0.48 0.78 0.66 0.36 4.54%
P/EPS 5.58 6.02 4.60 4.93 7.86 5.24 3.31 9.08%
EY 17.91 16.61 21.72 20.28 12.73 19.09 30.22 -8.34%
DY 5.74 6.09 5.88 6.36 2.80 0.00 0.00 -
P/NAPS 0.51 0.64 0.64 0.62 1.09 0.91 0.47 1.36%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 18/02/11 11/02/10 23/02/09 22/02/08 27/02/07 27/02/06 -
Price 0.50 0.52 0.62 0.40 0.58 1.05 0.44 -
P/RPS 0.50 0.53 0.66 0.43 0.65 0.90 0.45 1.77%
P/EPS 5.94 5.69 5.60 4.48 6.51 7.14 4.16 6.11%
EY 16.83 17.57 17.87 22.31 15.36 14.00 24.04 -5.76%
DY 5.40 6.44 4.84 7.00 3.37 0.00 0.00 -
P/NAPS 0.54 0.60 0.78 0.56 0.91 1.24 0.59 -1.46%

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