[CHEETAH] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -9.78%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 126,339 123,808 127,442 118,563 103,337 88,672 81,697 7.52%
PBT 14,706 15,262 18,381 16,562 13,223 13,674 14,581 0.14%
Tax -3,843 -4,067 -4,212 -3,911 -3,799 -3,813 -4,361 -2.08%
NP 10,863 11,195 14,169 12,651 9,424 9,861 10,220 1.02%
-
NP to SH 10,863 11,195 14,169 12,651 9,424 9,861 10,220 1.02%
-
Tax Rate 26.13% 26.65% 22.91% 23.61% 28.73% 27.89% 29.91% -
Total Cost 115,476 112,613 113,273 105,912 93,913 78,811 71,477 8.31%
-
Net Worth 118,574 111,077 103,302 91,821 81,595 71,775 60,823 11.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,251 3,447 4,272 3,825 3,569 2,039 2,000 8.42%
Div Payout % 29.93% 30.79% 30.15% 30.24% 37.88% 20.68% 19.58% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 118,574 111,077 103,302 91,821 81,595 71,775 60,823 11.75%
NOSH 127,499 127,675 127,533 127,530 127,493 81,563 80,031 8.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.60% 9.04% 11.12% 10.67% 9.12% 11.12% 12.51% -
ROE 9.16% 10.08% 13.72% 13.78% 11.55% 13.74% 16.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 99.09 96.97 99.93 92.97 81.05 108.72 102.08 -0.49%
EPS 8.52 8.77 11.11 9.92 7.39 12.09 12.77 -6.51%
DPS 2.55 2.70 3.35 3.00 2.80 2.50 2.50 0.33%
NAPS 0.93 0.87 0.81 0.72 0.64 0.88 0.76 3.41%
Adjusted Per Share Value based on latest NOSH - 127,965
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.98 25.46 26.21 24.38 21.25 18.24 16.80 7.52%
EPS 2.23 2.30 2.91 2.60 1.94 2.03 2.10 1.00%
DPS 0.67 0.71 0.88 0.79 0.73 0.42 0.41 8.52%
NAPS 0.2439 0.2284 0.2125 0.1888 0.1678 0.1476 0.1251 11.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.465 0.55 0.50 0.50 1.15 0.43 -
P/RPS 0.46 0.48 0.55 0.54 0.62 1.06 0.42 1.52%
P/EPS 5.40 5.30 4.95 5.04 6.76 9.51 3.37 8.16%
EY 18.52 18.86 20.20 19.84 14.78 10.51 29.70 -7.56%
DY 5.54 5.81 6.09 6.00 5.60 2.17 5.81 -0.78%
P/NAPS 0.49 0.53 0.68 0.69 0.78 1.31 0.57 -2.48%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 20/08/10 18/08/09 28/08/08 27/08/07 25/08/06 -
Price 0.45 0.46 0.54 0.50 0.51 0.66 0.49 -
P/RPS 0.45 0.47 0.54 0.54 0.63 0.61 0.48 -1.06%
P/EPS 5.28 5.25 4.86 5.04 6.90 5.46 3.84 5.44%
EY 18.93 19.06 20.57 19.84 14.49 18.32 26.06 -5.18%
DY 5.67 5.87 6.20 6.00 5.49 3.79 5.10 1.77%
P/NAPS 0.48 0.53 0.67 0.69 0.80 0.75 0.64 -4.67%

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