[CHEETAH] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4.31%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 129,557 125,015 127,174 126,485 124,852 119,977 117,210 1.68%
PBT 5,204 11,306 14,243 14,707 15,685 17,831 15,655 -16.76%
Tax -1,294 -3,009 -3,752 -3,968 -4,018 -3,689 -4,286 -18.08%
NP 3,910 8,297 10,491 10,739 11,667 14,142 11,369 -16.28%
-
NP to SH 3,910 8,297 10,491 10,739 11,667 14,142 11,369 -16.28%
-
Tax Rate 24.87% 26.61% 26.34% 26.98% 25.62% 20.69% 27.38% -
Total Cost 125,647 116,718 116,683 115,746 113,185 105,835 105,841 2.89%
-
Net Worth 131,337 127,175 125,795 117,380 109,839 102,117 90,439 6.41%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,496 2,890 3,240 3,453 4,268 3,838 3,573 -13.50%
Div Payout % 38.28% 34.84% 30.89% 32.16% 36.59% 27.15% 31.43% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 131,337 127,175 125,795 117,380 109,839 102,117 90,439 6.41%
NOSH 122,745 122,284 124,549 127,587 127,720 127,647 127,379 -0.61%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.02% 6.64% 8.25% 8.49% 9.34% 11.79% 9.70% -
ROE 2.98% 6.52% 8.34% 9.15% 10.62% 13.85% 12.57% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 105.55 102.23 102.11 99.14 97.75 93.99 92.02 2.31%
EPS 3.19 6.79 8.42 8.42 9.13 11.08 8.93 -15.75%
DPS 1.22 2.36 2.60 2.70 3.35 3.00 2.80 -12.92%
NAPS 1.07 1.04 1.01 0.92 0.86 0.80 0.71 7.07%
Adjusted Per Share Value based on latest NOSH - 127,587
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.64 25.71 26.15 26.01 25.68 24.67 24.11 1.67%
EPS 0.80 1.71 2.16 2.21 2.40 2.91 2.34 -16.37%
DPS 0.31 0.59 0.67 0.71 0.88 0.79 0.73 -13.29%
NAPS 0.2701 0.2616 0.2587 0.2414 0.2259 0.21 0.186 6.41%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.50 0.49 0.50 0.47 0.55 0.51 0.44 -
P/RPS 0.47 0.48 0.49 0.47 0.56 0.54 0.48 -0.35%
P/EPS 15.70 7.22 5.94 5.58 6.02 4.60 4.93 21.28%
EY 6.37 13.85 16.85 17.91 16.61 21.72 20.28 -17.54%
DY 2.44 4.82 5.20 5.74 6.09 5.88 6.36 -14.75%
P/NAPS 0.47 0.47 0.50 0.51 0.64 0.64 0.62 -4.50%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 25/02/14 27/02/13 29/02/12 18/02/11 11/02/10 23/02/09 -
Price 0.52 0.51 0.48 0.50 0.52 0.62 0.40 -
P/RPS 0.49 0.50 0.47 0.50 0.53 0.66 0.43 2.19%
P/EPS 16.32 7.52 5.70 5.94 5.69 5.60 4.48 24.03%
EY 6.13 13.30 17.55 16.83 17.57 17.87 22.31 -19.36%
DY 2.35 4.63 5.42 5.40 6.44 4.84 7.00 -16.62%
P/NAPS 0.49 0.49 0.48 0.54 0.60 0.78 0.56 -2.19%

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