[CHEETAH] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 2.66%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 117,822 98,038 88,156 79,248 48,135 25.06%
PBT 15,670 13,563 14,905 11,876 9,819 12.38%
Tax -4,294 -3,702 -4,504 -3,189 -2,380 15.88%
NP 11,376 9,861 10,401 8,687 7,439 11.19%
-
NP to SH 11,376 9,861 10,401 8,687 7,439 11.19%
-
Tax Rate 27.40% 27.29% 30.22% 26.85% 24.24% -
Total Cost 106,446 88,177 77,755 70,561 40,696 27.15%
-
Net Worth 89,227 80,535 69,140 59,075 12,659 62.88%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,573 2,037 - - - -
Div Payout % 31.41% 20.66% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 89,227 80,535 69,140 59,075 12,659 62.88%
NOSH 127,468 127,834 80,395 79,831 19,476 59.89%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.66% 10.06% 11.80% 10.96% 15.45% -
ROE 12.75% 12.24% 15.04% 14.70% 58.76% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 92.43 76.69 109.65 99.27 247.14 -21.78%
EPS 8.92 7.71 12.94 10.88 38.19 -30.46%
DPS 2.80 1.59 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.86 0.74 0.65 1.86%
Adjusted Per Share Value based on latest NOSH - 79,831
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 24.23 20.16 18.13 16.30 9.90 25.05%
EPS 2.34 2.03 2.14 1.79 1.53 11.19%
DPS 0.73 0.42 0.00 0.00 0.00 -
NAPS 0.1835 0.1656 0.1422 0.1215 0.026 62.93%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.47 0.51 1.16 0.41 0.47 -
P/RPS 0.51 0.67 1.06 0.41 0.19 27.97%
P/EPS 5.27 6.61 8.97 3.77 1.23 43.83%
EY 18.99 15.13 11.15 26.54 81.26 -30.45%
DY 5.96 3.13 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 1.35 0.55 0.72 -1.78%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 22/05/09 29/05/08 30/05/07 30/05/06 - -
Price 0.50 0.52 1.07 0.39 0.00 -
P/RPS 0.54 0.68 0.98 0.39 0.00 -
P/EPS 5.60 6.74 8.27 3.58 0.00 -
EY 17.85 14.83 12.09 27.90 0.00 -
DY 5.60 3.07 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 1.24 0.53 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