[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -16.89%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 142,796 127,339 135,473 140,826 157,296 126,339 131,922 5.41%
PBT 15,752 12,926 13,300 17,618 21,168 14,706 14,270 6.80%
Tax -3,880 -3,409 -3,349 -4,424 -5,292 -3,843 -3,548 6.13%
NP 11,872 9,517 9,950 13,194 15,876 10,863 10,722 7.02%
-
NP to SH 11,872 9,517 9,950 13,194 15,876 10,863 10,722 7.02%
-
Tax Rate 24.63% 26.37% 25.18% 25.11% 25.00% 26.13% 24.86% -
Total Cost 130,924 117,822 125,522 127,632 141,420 115,476 121,200 5.27%
-
Net Worth 127,025 124,348 125,008 126,192 120,196 118,574 116,162 6.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,893 - - - 3,251 - -
Div Payout % - 30.40% - - - 29.93% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 127,025 124,348 125,008 126,192 120,196 118,574 116,162 6.13%
NOSH 122,139 123,117 125,008 124,943 125,205 127,499 127,650 -2.89%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.31% 7.47% 7.35% 9.37% 10.09% 8.60% 8.13% -
ROE 9.35% 7.65% 7.96% 10.46% 13.21% 9.16% 9.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 116.91 103.43 108.37 112.71 125.63 99.09 103.35 8.55%
EPS 9.72 7.73 7.96 10.56 12.68 8.52 8.40 10.20%
DPS 0.00 2.35 0.00 0.00 0.00 2.55 0.00 -
NAPS 1.04 1.01 1.00 1.01 0.96 0.93 0.91 9.30%
Adjusted Per Share Value based on latest NOSH - 124,549
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.37 26.19 27.86 28.96 32.35 25.98 27.13 5.42%
EPS 2.44 1.96 2.05 2.71 3.27 2.23 2.21 6.81%
DPS 0.00 0.60 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.2612 0.2557 0.2571 0.2595 0.2472 0.2439 0.2389 6.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.485 0.46 0.50 0.46 0.46 0.49 -
P/RPS 0.44 0.47 0.42 0.44 0.37 0.46 0.47 -4.29%
P/EPS 5.25 6.27 5.78 4.73 3.63 5.40 5.83 -6.74%
EY 19.06 15.94 17.30 21.12 27.57 18.52 17.14 7.32%
DY 0.00 4.85 0.00 0.00 0.00 5.54 0.00 -
P/NAPS 0.49 0.48 0.46 0.50 0.48 0.49 0.54 -6.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 23/05/12 -
Price 0.525 0.54 0.49 0.48 0.50 0.45 0.47 -
P/RPS 0.45 0.52 0.45 0.43 0.40 0.45 0.45 0.00%
P/EPS 5.40 6.99 6.16 4.55 3.94 5.28 5.60 -2.39%
EY 18.51 14.31 16.24 22.00 25.36 18.93 17.87 2.37%
DY 0.00 4.35 0.00 0.00 0.00 5.67 0.00 -
P/NAPS 0.50 0.53 0.49 0.48 0.52 0.48 0.52 -2.57%

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