[CHEETAH] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -5.91%
YoY- -10.35%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 127,442 126,617 119,977 118,556 118,562 117,822 117,210 5.75%
PBT 18,381 18,678 17,831 15,638 16,628 15,670 15,655 11.32%
Tax -4,212 -3,837 -3,689 -3,671 -3,910 -4,294 -4,286 -1.15%
NP 14,169 14,841 14,142 11,967 12,718 11,376 11,369 15.85%
-
NP to SH 14,169 14,841 14,142 11,967 12,718 11,376 11,369 15.85%
-
Tax Rate 22.91% 20.54% 20.69% 23.47% 23.51% 27.40% 27.38% -
Total Cost 113,273 111,776 105,835 106,589 105,844 106,446 105,841 4.64%
-
Net Worth 103,207 100,623 102,117 96,940 92,134 89,227 90,439 9.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,268 3,838 3,838 3,838 3,838 3,573 3,573 12.61%
Div Payout % 30.13% 25.87% 27.15% 32.08% 30.19% 31.41% 31.43% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 103,207 100,623 102,117 96,940 92,134 89,227 90,439 9.22%
NOSH 127,416 127,370 127,647 127,553 127,965 127,468 127,379 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.12% 11.72% 11.79% 10.09% 10.73% 9.66% 9.70% -
ROE 13.73% 14.75% 13.85% 12.34% 13.80% 12.75% 12.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.02 99.41 93.99 92.95 92.65 92.43 92.02 5.73%
EPS 11.12 11.65 11.08 9.38 9.94 8.92 8.93 15.79%
DPS 3.35 3.00 3.00 3.00 3.00 2.80 2.80 12.73%
NAPS 0.81 0.79 0.80 0.76 0.72 0.70 0.71 9.20%
Adjusted Per Share Value based on latest NOSH - 127,553
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.21 26.04 24.67 24.38 24.38 24.23 24.11 5.74%
EPS 2.91 3.05 2.91 2.46 2.62 2.34 2.34 15.68%
DPS 0.88 0.79 0.79 0.79 0.79 0.73 0.73 13.30%
NAPS 0.2123 0.2069 0.21 0.1994 0.1895 0.1835 0.186 9.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.57 0.51 0.52 0.50 0.47 0.44 -
P/RPS 0.55 0.57 0.54 0.56 0.54 0.51 0.48 9.52%
P/EPS 4.95 4.89 4.60 5.54 5.03 5.27 4.93 0.27%
EY 20.22 20.44 21.72 18.04 19.88 18.99 20.28 -0.19%
DY 6.09 5.26 5.88 5.77 6.00 5.96 6.36 -2.85%
P/NAPS 0.68 0.72 0.64 0.68 0.69 0.67 0.62 6.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 23/02/09 -
Price 0.54 0.49 0.62 0.56 0.50 0.50 0.40 -
P/RPS 0.54 0.49 0.66 0.60 0.54 0.54 0.43 16.44%
P/EPS 4.86 4.21 5.60 5.97 5.03 5.60 4.48 5.59%
EY 20.59 23.78 17.87 16.75 19.88 17.85 22.31 -5.22%
DY 6.20 6.12 4.84 5.36 6.00 5.60 7.00 -7.79%
P/NAPS 0.67 0.62 0.78 0.74 0.69 0.71 0.56 12.73%

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