[CHEETAH] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 6.3%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 121,770 126,617 117,822 98,038 88,156 79,248 48,135 16.72%
PBT 14,563 18,678 15,670 13,563 14,905 11,876 9,819 6.78%
Tax -3,602 -3,837 -4,294 -3,702 -4,504 -3,189 -2,380 7.14%
NP 10,961 14,841 11,376 9,861 10,401 8,687 7,439 6.67%
-
NP to SH 10,961 14,841 11,376 9,861 10,401 8,687 7,439 6.67%
-
Tax Rate 24.73% 20.54% 27.40% 27.29% 30.22% 26.85% 24.24% -
Total Cost 110,809 111,776 106,446 88,177 77,755 70,561 40,696 18.16%
-
Net Worth 108,659 100,623 89,227 80,535 69,140 59,075 12,659 43.06%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,268 3,838 3,573 2,037 - - - -
Div Payout % 38.94% 25.87% 31.41% 20.66% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 108,659 100,623 89,227 80,535 69,140 59,075 12,659 43.06%
NOSH 127,834 127,370 127,468 127,834 80,395 79,831 19,476 36.81%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.00% 11.72% 9.66% 10.06% 11.80% 10.96% 15.45% -
ROE 10.09% 14.75% 12.75% 12.24% 15.04% 14.70% 58.76% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 95.26 99.41 92.43 76.69 109.65 99.27 247.14 -14.68%
EPS 8.57 11.65 8.92 7.71 12.94 10.88 38.19 -22.03%
DPS 3.35 3.00 2.80 1.59 0.00 0.00 0.00 -
NAPS 0.85 0.79 0.70 0.63 0.86 0.74 0.65 4.57%
Adjusted Per Share Value based on latest NOSH - 127,834
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.04 26.04 24.23 20.16 18.13 16.30 9.90 16.71%
EPS 2.25 3.05 2.34 2.03 2.14 1.79 1.53 6.63%
DPS 0.88 0.79 0.73 0.42 0.00 0.00 0.00 -
NAPS 0.2235 0.2069 0.1835 0.1656 0.1422 0.1215 0.026 43.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.50 0.57 0.47 0.51 1.16 0.41 0.47 -
P/RPS 0.52 0.57 0.51 0.67 1.06 0.41 0.19 18.26%
P/EPS 5.83 4.89 5.27 6.61 8.97 3.77 1.23 29.59%
EY 17.15 20.44 18.99 15.13 11.15 26.54 81.26 -22.82%
DY 6.70 5.26 5.96 3.13 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.67 0.81 1.35 0.55 0.72 -3.26%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 22/05/09 29/05/08 30/05/07 30/05/06 - -
Price 0.51 0.49 0.50 0.52 1.07 0.39 0.00 -
P/RPS 0.54 0.49 0.54 0.68 0.98 0.39 0.00 -
P/EPS 5.95 4.21 5.60 6.74 8.27 3.58 0.00 -
EY 16.81 23.78 17.85 14.83 12.09 27.90 0.00 -
DY 6.57 6.12 5.60 3.07 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 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