[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -17.55%
YoY- 22.78%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 138,982 160,584 118,563 126,716 136,154 160,608 103,337 21.77%
PBT 25,046 28,632 16,562 18,841 22,642 32,592 13,223 52.90%
Tax -5,192 -7,152 -3,911 -4,818 -5,634 -8,108 -3,799 23.08%
NP 19,854 21,480 12,651 14,022 17,008 24,484 9,424 64.11%
-
NP to SH 19,854 21,480 12,651 14,022 17,008 24,484 9,424 64.11%
-
Tax Rate 20.73% 24.98% 23.61% 25.57% 24.88% 24.88% 28.73% -
Total Cost 119,128 139,104 105,912 112,693 119,146 136,124 93,913 17.13%
-
Net Worth 102,077 96,940 91,821 89,343 90,658 87,989 81,595 16.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 3,825 - - - 3,569 -
Div Payout % - - 30.24% - - - 37.88% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,077 96,940 91,821 89,343 90,658 87,989 81,595 16.05%
NOSH 127,596 127,553 127,530 127,633 127,687 127,520 127,493 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.29% 13.38% 10.67% 11.07% 12.49% 15.24% 9.12% -
ROE 19.45% 22.16% 13.78% 15.70% 18.76% 27.83% 11.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 108.92 125.90 92.97 99.28 106.63 125.95 81.05 21.71%
EPS 15.56 16.84 9.92 10.99 13.32 19.20 7.39 64.05%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.80 -
NAPS 0.80 0.76 0.72 0.70 0.71 0.69 0.64 15.99%
Adjusted Per Share Value based on latest NOSH - 127,468
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.58 33.03 24.38 26.06 28.00 33.03 21.25 21.77%
EPS 4.08 4.42 2.60 2.88 3.50 5.04 1.94 63.92%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.73 -
NAPS 0.2099 0.1994 0.1888 0.1837 0.1864 0.181 0.1678 16.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.51 0.52 0.50 0.47 0.44 0.50 0.50 -
P/RPS 0.47 0.41 0.54 0.47 0.41 0.40 0.62 -16.81%
P/EPS 3.28 3.09 5.04 4.28 3.30 2.60 6.76 -38.17%
EY 30.51 32.38 19.84 23.38 30.27 38.40 14.78 61.90%
DY 0.00 0.00 6.00 0.00 0.00 0.00 5.60 -
P/NAPS 0.64 0.68 0.69 0.67 0.62 0.72 0.78 -12.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 30/11/09 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 -
Price 0.62 0.56 0.50 0.50 0.40 0.47 0.51 -
P/RPS 0.57 0.44 0.54 0.50 0.38 0.37 0.63 -6.43%
P/EPS 3.98 3.33 5.04 4.55 3.00 2.45 6.90 -30.63%
EY 25.10 30.07 19.84 21.97 33.30 40.85 14.49 44.09%
DY 0.00 0.00 6.00 0.00 0.00 0.00 5.49 -
P/NAPS 0.78 0.74 0.69 0.71 0.56 0.68 0.80 -1.66%

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