[CHEETAH] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 2.87%
YoY- 28.55%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 93,252 88,672 88,156 86,289 85,343 81,697 79,248 11.44%
PBT 14,122 13,674 14,905 15,412 15,438 14,580 11,876 12.22%
Tax -3,798 -3,813 -4,504 -4,534 -4,864 -4,361 -3,189 12.34%
NP 10,324 9,861 10,401 10,878 10,574 10,219 8,687 12.18%
-
NP to SH 10,324 9,861 10,401 10,878 10,574 10,219 8,687 12.18%
-
Tax Rate 26.89% 27.89% 30.22% 29.42% 31.51% 29.91% 26.85% -
Total Cost 82,928 78,811 77,755 75,411 74,769 71,478 70,561 11.35%
-
Net Worth 56,068 71,728 69,140 62,895 60,847 60,932 59,075 -3.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,037 2,037 - - - - - -
Div Payout % 19.74% 20.66% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 56,068 71,728 69,140 62,895 60,847 60,932 59,075 -3.41%
NOSH 93,446 81,509 80,395 73,994 77,022 80,174 79,831 11.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.07% 11.12% 11.80% 12.61% 12.39% 12.51% 10.96% -
ROE 18.41% 13.75% 15.04% 17.30% 17.38% 16.77% 14.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.79 108.79 109.65 116.62 110.80 101.90 99.27 0.34%
EPS 11.05 12.10 12.94 14.70 13.73 12.75 10.88 1.03%
DPS 2.18 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.88 0.86 0.85 0.79 0.76 0.74 -13.03%
Adjusted Per Share Value based on latest NOSH - 73,994
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.18 18.24 18.13 17.75 17.55 16.80 16.30 11.44%
EPS 2.12 2.03 2.14 2.24 2.17 2.10 1.79 11.92%
DPS 0.42 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1475 0.1422 0.1294 0.1251 0.1253 0.1215 -3.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.63 1.15 1.16 0.77 0.62 0.43 0.41 -
P/RPS 0.63 1.06 1.06 0.66 0.56 0.42 0.41 33.12%
P/EPS 5.70 9.51 8.97 5.24 4.52 3.37 3.77 31.69%
EY 17.54 10.52 11.15 19.09 22.14 29.64 26.54 -24.10%
DY 3.46 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.31 1.35 0.91 0.78 0.57 0.55 53.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 -
Price 0.63 0.66 1.07 1.05 0.76 0.49 0.39 -
P/RPS 0.63 0.61 0.98 0.90 0.69 0.48 0.39 37.63%
P/EPS 5.70 5.46 8.27 7.14 5.54 3.84 3.58 36.31%
EY 17.54 18.33 12.09 14.00 18.06 26.01 27.90 -26.59%
DY 3.46 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.75 1.24 1.24 0.96 0.64 0.53 57.67%

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