[CHEETAH] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -8.7%
YoY- -10.55%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 127,174 127,172 126,339 125,331 126,485 124,308 123,808 1.79%
PBT 14,243 14,608 14,706 13,602 14,707 14,045 15,262 -4.48%
Tax -3,752 -3,836 -3,843 -3,797 -3,968 -3,750 -4,067 -5.20%
NP 10,491 10,772 10,863 9,805 10,739 10,295 11,195 -4.21%
-
NP to SH 10,491 10,772 10,863 9,805 10,739 10,295 11,195 -4.21%
-
Tax Rate 26.34% 26.26% 26.13% 27.92% 26.98% 26.70% 26.65% -
Total Cost 116,683 116,400 115,476 115,526 115,746 114,013 112,613 2.38%
-
Net Worth 125,795 120,196 118,177 116,241 117,380 114,905 111,293 8.46%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,240 3,240 3,240 3,453 3,453 3,453 3,453 -4.13%
Div Payout % 30.89% 30.08% 29.83% 35.23% 32.16% 33.55% 30.85% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 125,795 120,196 118,177 116,241 117,380 114,905 111,293 8.46%
NOSH 124,549 125,205 127,072 127,738 127,587 127,672 127,923 -1.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.25% 8.47% 8.60% 7.82% 8.49% 8.28% 9.04% -
ROE 8.34% 8.96% 9.19% 8.44% 9.15% 8.96% 10.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.11 101.57 99.42 98.12 99.14 97.36 96.78 3.62%
EPS 8.42 8.60 8.55 7.68 8.42 8.06 8.75 -2.51%
DPS 2.60 2.59 2.55 2.70 2.70 2.70 2.70 -2.47%
NAPS 1.01 0.96 0.93 0.91 0.92 0.90 0.87 10.40%
Adjusted Per Share Value based on latest NOSH - 127,738
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.15 26.15 25.98 25.78 26.01 25.57 25.46 1.79%
EPS 2.16 2.22 2.23 2.02 2.21 2.12 2.30 -4.08%
DPS 0.67 0.67 0.67 0.71 0.71 0.71 0.71 -3.77%
NAPS 0.2587 0.2472 0.243 0.2391 0.2414 0.2363 0.2289 8.46%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.46 0.46 0.49 0.47 0.47 0.465 -
P/RPS 0.49 0.45 0.46 0.50 0.47 0.48 0.48 1.37%
P/EPS 5.94 5.35 5.38 6.38 5.58 5.83 5.31 7.72%
EY 16.85 18.70 18.58 15.67 17.91 17.16 18.82 -7.07%
DY 5.20 5.63 5.54 5.51 5.74 5.74 5.81 -7.09%
P/NAPS 0.50 0.48 0.49 0.54 0.51 0.52 0.53 -3.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.48 0.50 0.45 0.47 0.50 0.48 0.46 -
P/RPS 0.47 0.49 0.45 0.48 0.50 0.49 0.48 -1.38%
P/EPS 5.70 5.81 5.26 6.12 5.94 5.95 5.26 5.47%
EY 17.55 17.21 19.00 16.33 16.83 16.80 19.02 -5.19%
DY 5.42 5.18 5.67 5.74 5.40 5.63 5.87 -5.15%
P/NAPS 0.48 0.52 0.48 0.52 0.54 0.53 0.53 -6.36%

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