[CHEETAH] QoQ TTM 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- -2.61%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 123,714 127,339 129,002 127,174 127,172 126,339 125,331 -0.86%
PBT 11,572 12,926 13,978 14,243 14,608 14,706 13,602 -10.20%
Tax -3,056 -3,409 -3,694 -3,752 -3,836 -3,843 -3,797 -13.46%
NP 8,516 9,517 10,284 10,491 10,772 10,863 9,805 -8.96%
-
NP to SH 8,516 9,517 10,284 10,491 10,772 10,863 9,805 -8.96%
-
Tax Rate 26.41% 26.37% 26.43% 26.34% 26.26% 26.13% 27.92% -
Total Cost 115,198 117,822 118,718 116,683 116,400 115,476 115,526 -0.18%
-
Net Worth 127,025 124,223 125,507 125,795 120,196 118,177 116,241 6.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,890 2,890 3,240 3,240 3,240 3,240 3,453 -11.17%
Div Payout % 33.94% 30.37% 31.51% 30.89% 30.08% 29.83% 35.23% -
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 127,025 124,223 125,507 125,795 120,196 118,177 116,241 6.08%
NOSH 122,139 122,994 125,507 124,549 125,205 127,072 127,738 -2.94%
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 6.88% 7.47% 7.97% 8.25% 8.47% 8.60% 7.82% -
ROE 6.70% 7.66% 8.19% 8.34% 8.96% 9.19% 8.44% -
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 101.29 103.53 102.78 102.11 101.57 99.42 98.12 2.14%
EPS 6.97 7.74 8.19 8.42 8.60 8.55 7.68 -6.25%
DPS 2.37 2.35 2.55 2.60 2.59 2.55 2.70 -8.31%
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 25.44 26.19 26.53 26.15 26.15 25.98 25.78 -0.88%
EPS 1.75 1.96 2.12 2.16 2.22 2.23 2.02 -9.11%
DPS 0.59 0.59 0.67 0.67 0.67 0.67 0.71 -11.60%
NAPS 0.2612 0.2555 0.2581 0.2587 0.2472 0.243 0.2391 6.06%
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 0.50 0.47 0.45 0.49 0.45 0.46 0.50 0.00%
P/EPS 7.31 6.27 5.61 5.94 5.35 5.38 6.38 9.48%
EY 13.67 15.95 17.81 16.85 18.70 18.58 15.67 -8.69%
DY 4.64 4.85 5.54 5.20 5.63 5.54 5.51 -10.81%
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 0.52 0.52 0.48 0.47 0.49 0.45 0.48 5.47%
P/EPS 7.53 6.98 5.98 5.70 5.81 5.26 6.12 14.80%
EY 13.28 14.33 16.72 17.55 17.21 19.00 16.33 -12.86%
DY 4.51 4.35 5.20 5.42 5.18 5.67 5.74 -14.83%
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