[CHEETAH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -64.99%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 123,808 97,419 66,901 37,991 127,442 103,091 69,491 47.12%
PBT 15,262 12,363 9,827 6,607 18,381 16,181 12,523 14.13%
Tax -4,067 -2,931 -2,402 -1,647 -4,212 -3,541 -2,596 35.00%
NP 11,195 9,432 7,425 4,960 14,169 12,640 9,927 8.36%
-
NP to SH 11,195 9,432 7,425 4,960 14,169 12,640 9,927 8.36%
-
Tax Rate 26.65% 23.71% 24.44% 24.93% 22.91% 21.88% 20.73% -
Total Cost 112,613 87,987 59,476 33,031 113,273 90,451 59,564 53.07%
-
Net Worth 111,077 108,487 109,716 107,105 103,302 100,762 102,077 5.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,447 - - - 4,272 - - -
Div Payout % 30.79% - - - 30.15% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,077 108,487 109,716 107,105 103,302 100,762 102,077 5.81%
NOSH 127,675 127,631 127,577 127,506 127,533 127,547 127,596 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.04% 9.68% 11.10% 13.06% 11.12% 12.26% 14.29% -
ROE 10.08% 8.69% 6.77% 4.63% 13.72% 12.54% 9.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 96.97 76.33 52.44 29.80 99.93 80.83 54.46 47.06%
EPS 8.77 7.39 5.82 3.89 11.11 9.91 7.78 8.33%
DPS 2.70 0.00 0.00 0.00 3.35 0.00 0.00 -
NAPS 0.87 0.85 0.86 0.84 0.81 0.79 0.80 5.76%
Adjusted Per Share Value based on latest NOSH - 127,506
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.46 20.04 13.76 7.81 26.21 21.20 14.29 47.12%
EPS 2.30 1.94 1.53 1.02 2.91 2.60 2.04 8.34%
DPS 0.71 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.2284 0.2231 0.2256 0.2203 0.2125 0.2072 0.2099 5.80%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.465 0.50 0.55 0.53 0.55 0.57 0.51 -
P/RPS 0.48 0.66 1.05 1.78 0.55 0.71 0.94 -36.19%
P/EPS 5.30 6.77 9.45 13.62 4.95 5.75 6.56 -13.28%
EY 18.86 14.78 10.58 7.34 20.20 17.39 15.25 15.26%
DY 5.81 0.00 0.00 0.00 6.09 0.00 0.00 -
P/NAPS 0.53 0.59 0.64 0.63 0.68 0.72 0.64 -11.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 18/02/11 30/11/10 20/08/10 26/05/10 11/02/10 -
Price 0.46 0.51 0.52 0.60 0.54 0.49 0.62 -
P/RPS 0.47 0.67 0.99 2.01 0.54 0.61 1.14 -44.69%
P/EPS 5.25 6.90 8.93 15.42 4.86 4.94 7.97 -24.35%
EY 19.06 14.49 11.19 6.48 20.57 20.22 12.55 32.22%
DY 5.87 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.53 0.60 0.60 0.71 0.67 0.62 0.78 -22.76%

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