[CHEETAH] QoQ Annualized Quarter 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- -14.17%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 157,296 126,339 131,922 139,156 153,964 123,808 129,892 13.57%
PBT 21,168 14,706 14,270 18,544 21,560 15,262 16,484 18.09%
Tax -5,292 -3,843 -3,548 -4,606 -5,320 -4,067 -3,908 22.33%
NP 15,876 10,863 10,722 13,938 16,240 11,195 12,576 16.75%
-
NP to SH 15,876 10,863 10,722 13,938 16,240 11,195 12,576 16.75%
-
Tax Rate 25.00% 26.13% 24.86% 24.84% 24.68% 26.65% 23.71% -
Total Cost 141,420 115,476 121,200 125,218 137,724 112,613 117,316 13.22%
-
Net Worth 120,196 118,574 116,162 117,426 114,905 111,077 108,487 7.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,251 - - - 3,447 - -
Div Payout % - 29.93% - - - 30.79% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,196 118,574 116,162 117,426 114,905 111,077 108,487 7.05%
NOSH 125,205 127,499 127,650 127,637 127,672 127,675 127,631 -1.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.09% 8.60% 8.13% 10.02% 10.55% 9.04% 9.68% -
ROE 13.21% 9.16% 9.23% 11.87% 14.13% 10.08% 11.59% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 125.63 99.09 103.35 109.02 120.59 96.97 101.77 15.03%
EPS 12.68 8.52 8.40 10.92 12.72 8.77 9.85 18.28%
DPS 0.00 2.55 0.00 0.00 0.00 2.70 0.00 -
NAPS 0.96 0.93 0.91 0.92 0.90 0.87 0.85 8.42%
Adjusted Per Share Value based on latest NOSH - 127,587
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.35 25.98 27.13 28.62 31.66 25.46 26.71 13.58%
EPS 3.27 2.23 2.21 2.87 3.34 2.30 2.59 16.76%
DPS 0.00 0.67 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.2472 0.2439 0.2389 0.2415 0.2363 0.2284 0.2231 7.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.46 0.49 0.47 0.47 0.465 0.50 -
P/RPS 0.37 0.46 0.47 0.43 0.39 0.48 0.49 -17.03%
P/EPS 3.63 5.40 5.83 4.30 3.69 5.30 5.07 -19.91%
EY 27.57 18.52 17.14 23.23 27.06 18.86 19.71 24.99%
DY 0.00 5.54 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 0.48 0.49 0.54 0.51 0.52 0.53 0.59 -12.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.50 0.45 0.47 0.50 0.48 0.46 0.51 -
P/RPS 0.40 0.45 0.45 0.46 0.40 0.47 0.50 -13.78%
P/EPS 3.94 5.28 5.60 4.58 3.77 5.25 5.18 -16.63%
EY 25.36 18.93 17.87 21.84 26.50 19.06 19.32 19.82%
DY 0.00 5.67 0.00 0.00 0.00 5.87 0.00 -
P/NAPS 0.52 0.48 0.52 0.54 0.53 0.53 0.60 -9.07%

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