[CHEETAH] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -8.7%
YoY- -10.55%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 130,807 125,582 129,002 125,331 121,770 126,617 117,822 1.75%
PBT 2,237 11,759 13,978 13,602 14,563 18,678 15,670 -27.69%
Tax -567 -3,111 -3,694 -3,797 -3,602 -3,837 -4,294 -28.62%
NP 1,670 8,648 10,284 9,805 10,961 14,841 11,376 -27.35%
-
NP to SH 1,670 8,648 10,284 9,805 10,961 14,841 11,376 -27.35%
-
Tax Rate 25.35% 26.46% 26.43% 27.92% 24.73% 20.54% 27.40% -
Total Cost 129,137 116,934 118,718 115,526 110,809 111,776 106,446 3.27%
-
Net Worth 127,574 127,784 125,507 116,241 108,659 100,623 89,227 6.13%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,496 2,890 3,240 3,453 4,268 3,838 3,573 -13.50%
Div Payout % 89.63% 33.42% 31.51% 35.23% 38.94% 25.87% 31.41% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 127,574 127,784 125,507 116,241 108,659 100,623 89,227 6.13%
NOSH 120,352 121,700 125,507 127,738 127,834 127,370 127,468 -0.95%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.28% 6.89% 7.97% 7.82% 9.00% 11.72% 9.66% -
ROE 1.31% 6.77% 8.19% 8.44% 10.09% 14.75% 12.75% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 108.69 103.19 102.78 98.12 95.26 99.41 92.43 2.73%
EPS 1.39 7.11 8.19 7.68 8.57 11.65 8.92 -26.63%
DPS 1.25 2.35 2.55 2.70 3.35 3.00 2.80 -12.57%
NAPS 1.06 1.05 1.00 0.91 0.85 0.79 0.70 7.15%
Adjusted Per Share Value based on latest NOSH - 127,738
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.89 25.81 26.51 25.76 25.03 26.02 24.22 1.75%
EPS 0.34 1.78 2.11 2.02 2.25 3.05 2.34 -27.48%
DPS 0.31 0.59 0.67 0.71 0.88 0.79 0.73 -13.29%
NAPS 0.2622 0.2626 0.258 0.2389 0.2233 0.2068 0.1834 6.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.51 0.51 0.46 0.49 0.50 0.57 0.47 -
P/RPS 0.47 0.49 0.45 0.50 0.52 0.57 0.51 -1.35%
P/EPS 36.75 7.18 5.61 6.38 5.83 4.89 5.27 38.20%
EY 2.72 13.93 17.81 15.67 17.15 20.44 18.99 -27.65%
DY 2.45 4.61 5.54 5.51 6.70 5.26 5.96 -13.76%
P/NAPS 0.48 0.49 0.46 0.54 0.59 0.72 0.67 -5.40%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 16/05/14 30/05/13 23/05/12 27/05/11 26/05/10 22/05/09 -
Price 0.49 0.585 0.49 0.47 0.51 0.49 0.50 -
P/RPS 0.45 0.57 0.48 0.48 0.54 0.49 0.54 -2.99%
P/EPS 35.31 8.23 5.98 6.12 5.95 4.21 5.60 35.90%
EY 2.83 12.15 16.72 16.33 16.81 23.78 17.85 -26.42%
DY 2.55 4.02 5.20 5.74 6.57 6.12 5.60 -12.28%
P/NAPS 0.46 0.56 0.49 0.52 0.60 0.62 0.71 -6.97%

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