[CHEETAH] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 159.8%
YoY- 178.73%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 118,563 126,716 136,154 160,608 103,337 107,400 108,404 6.15%
PBT 16,562 18,841 22,642 32,592 13,223 15,580 17,776 -4.61%
Tax -3,911 -4,818 -5,634 -8,108 -3,799 -4,158 -4,660 -11.03%
NP 12,651 14,022 17,008 24,484 9,424 11,421 13,116 -2.37%
-
NP to SH 12,651 14,022 17,008 24,484 9,424 11,421 13,116 -2.37%
-
Tax Rate 23.61% 25.57% 24.88% 24.88% 28.73% 26.69% 26.22% -
Total Cost 105,912 112,693 119,146 136,124 93,913 95,978 95,288 7.30%
-
Net Worth 91,821 89,343 90,658 87,989 81,595 80,306 66,620 23.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,825 - - - 3,569 - - -
Div Payout % 30.24% - - - 37.88% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 91,821 89,343 90,658 87,989 81,595 80,306 66,620 23.87%
NOSH 127,530 127,633 127,687 127,520 127,493 127,470 104,095 14.50%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.67% 11.07% 12.49% 15.24% 9.12% 10.63% 12.10% -
ROE 13.78% 15.70% 18.76% 27.83% 11.55% 14.22% 19.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.97 99.28 106.63 125.95 81.05 84.25 104.14 -7.29%
EPS 9.92 10.99 13.32 19.20 7.39 8.96 12.60 -14.74%
DPS 3.00 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 0.72 0.70 0.71 0.69 0.64 0.63 0.64 8.17%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.38 26.06 28.00 33.03 21.25 22.09 22.29 6.16%
EPS 2.60 2.88 3.50 5.04 1.94 2.35 2.70 -2.48%
DPS 0.79 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.1888 0.1837 0.1864 0.181 0.1678 0.1652 0.137 23.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.47 0.44 0.50 0.50 0.51 0.70 -
P/RPS 0.54 0.47 0.41 0.40 0.62 0.61 0.67 -13.40%
P/EPS 5.04 4.28 3.30 2.60 6.76 5.69 5.56 -6.34%
EY 19.84 23.38 30.27 38.40 14.78 17.57 18.00 6.71%
DY 6.00 0.00 0.00 0.00 5.60 0.00 0.00 -
P/NAPS 0.69 0.67 0.62 0.72 0.78 0.81 1.09 -26.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 22/02/08 -
Price 0.50 0.50 0.40 0.47 0.51 0.52 0.58 -
P/RPS 0.54 0.50 0.38 0.37 0.63 0.62 0.56 -2.39%
P/EPS 5.04 4.55 3.00 2.45 6.90 5.80 4.60 6.28%
EY 19.84 21.97 33.30 40.85 14.49 17.23 21.72 -5.86%
DY 6.00 0.00 0.00 0.00 5.49 0.00 0.00 -
P/NAPS 0.69 0.71 0.56 0.68 0.80 0.83 0.91 -16.86%

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