[CHEETAH] YoY Quarter Result on 30-Jun-2012 [#4]

Stock

[CHEETAH] CHEETAH HOLDINGS BHD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- 162.91%

YoY- 60.01%

Quarter Report

CHB - 4th Qtrly Report ended 30 June 2012.pdf

Latest QR

Upcoming QR

CHEETAH's Result

CHEETAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	28,562	30,546	25,734	27,397	26,389	24,351	23,526	3.28%
YoY %	-6.50%	18.70%	-6.07%	3.82%	8.37%	3.51%	-	-
Horiz. %	121.41%	129.84%	109.39%	116.45%	112.17%	103.51%	100.00%	-
PBT	2,200	602	2,951	4,003	2,899	2,200	2,497	-2.08%
YoY %	265.45%	-79.60%	-26.28%	38.08%	31.77%	-11.89%	-	-
Horiz. %	88.11%	24.11%	118.18%	160.31%	116.10%	88.11%	100.00%	-
Tax	-779	-135	-897	-1,182	-1,136	-671	-296	17.49%
YoY %	-477.04%	84.95%	24.11%	-4.05%	-69.30%	-126.69%	-	-
Horiz. %	263.18%	45.61%	303.04%	399.32%	383.78%	226.69%	100.00%	-
NP	1,421	467	2,054	2,821	1,763	1,529	2,201	-7.02%
YoY %	204.28%	-77.26%	-27.19%	60.01%	15.30%	-30.53%	-	-
Horiz. %	64.56%	21.22%	93.32%	128.17%	80.10%	69.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,421	467	2,054	2,821	1,763	1,529	2,201	-7.02%
YoY %	204.28%	-77.26%	-27.19%	60.01%	15.30%	-30.53%	-	-
Horiz. %	64.56%	21.22%	93.32%	128.17%	80.10%	69.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.41%	22.43%	30.40%	29.53%	39.19%	30.50%	11.85%	-
YoY %	57.87%	-26.22%	2.95%	-24.65%	28.49%	157.38%	-	-
Horiz. %	298.82%	189.28%	256.54%	249.20%	330.72%	257.38%	100.00%	-
Total Cost	27,141	30,079	23,680	24,576	24,626	22,822	21,325	4.09%
YoY %	-9.77%	27.02%	-3.65%	-0.20%	7.90%	7.02%	-	-
Horiz. %	127.27%	141.05%	111.04%	115.25%	115.48%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,853	125,730	124,223	118,177	111,293	103,207	92,134	5.74%
YoY %	2.48%	1.21%	5.12%	6.19%	7.83%	12.02%	-	-
Horiz. %	139.85%	136.46%	134.83%	128.27%	120.79%	112.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	903	1,496	2,890	3,240	3,453	4,268	3,838	-21.42%
YoY %	-39.64%	-48.24%	-10.80%	-6.17%	-19.10%	11.20%	-	-
Horiz. %	23.53%	38.98%	75.30%	84.42%	89.97%	111.20%	100.00%	-
Div Payout %	63.56%	320.51%	140.72%	114.86%	195.91%	279.17%	174.42%	-
YoY %	-80.17%	127.76%	22.51%	-41.37%	-29.82%	60.06%	-	-
Horiz. %	36.44%	183.76%	80.68%	65.85%	112.32%	160.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	128,853	125,730	124,223	118,177	111,293	103,207	92,134	5.74%
YoY %	2.48%	1.21%	5.12%	6.19%	7.83%	12.02%	-	-
Horiz. %	139.85%	136.46%	134.83%	128.27%	120.79%	112.02%	100.00%	-
NOSH	120,423	119,743	122,994	127,072	127,923	127,416	127,965	-1.00%
YoY %	0.57%	-2.64%	-3.21%	-0.67%	0.40%	-0.43%	-	-
Horiz. %	94.11%	93.57%	96.12%	99.30%	99.97%	99.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	4.98%	1.53%	7.98%	10.30%	6.68%	6.28%	9.36%	-
YoY %	225.49%	-80.83%	-22.52%	54.19%	6.37%	-32.91%	-	-
Horiz. %	53.21%	16.35%	85.26%	110.04%	71.37%	67.09%	100.00%	-
ROE	1.10%	0.37%	1.65%	2.39%	1.58%	1.48%	2.39%	-
YoY %	197.30%	-77.58%	-30.96%	51.27%	6.76%	-38.08%	-	-
Horiz. %	46.03%	15.48%	69.04%	100.00%	66.11%	61.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	23.72	25.51	20.92	21.56	20.63	19.11	18.38	4.34%
YoY %	-7.02%	21.94%	-2.97%	4.51%	7.95%	3.97%	-	-
Horiz. %	129.05%	138.79%	113.82%	117.30%	112.24%	103.97%	100.00%	-
EPS	1.18	0.39	1.67	2.22	1.38	1.20	1.72	-6.08%
YoY %	202.56%	-76.65%	-24.77%	60.87%	15.00%	-30.23%	-	-
Horiz. %	68.60%	22.67%	97.09%	129.07%	80.23%	69.77%	100.00%	-
DPS	0.75	1.25	2.35	2.55	2.70	3.35	3.00	-20.62%
YoY %	-40.00%	-46.81%	-7.84%	-5.56%	-19.40%	11.67%	-	-
Horiz. %	25.00%	41.67%	78.33%	85.00%	90.00%	111.67%	100.00%	-
NAPS	1.07	1.05	1.01	0.93	0.87	0.81	0.72	6.82%
YoY %	1.90%	3.96%	8.60%	6.90%	7.41%	12.50%	-	-
Horiz. %	148.61%	145.83%	140.28%	129.17%	120.83%	112.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 127,072
RPS	5.87	6.28	5.29	5.63	5.43	5.01	4.84	3.26%
YoY %	-6.53%	18.71%	-6.04%	3.68%	8.38%	3.51%	-	-
Horiz. %	121.28%	129.75%	109.30%	116.32%	112.19%	103.51%	100.00%	-
EPS	0.29	0.10	0.42	0.58	0.36	0.31	0.45	-7.05%
YoY %	190.00%	-76.19%	-27.59%	61.11%	16.13%	-31.11%	-	-
Horiz. %	64.44%	22.22%	93.33%	128.89%	80.00%	68.89%	100.00%	-
DPS	0.19	0.31	0.59	0.67	0.71	0.88	0.79	-21.13%
YoY %	-38.71%	-47.46%	-11.94%	-5.63%	-19.32%	11.39%	-	-
Horiz. %	24.05%	39.24%	74.68%	84.81%	89.87%	111.39%	100.00%	-
NAPS	0.265	0.2586	0.2555	0.243	0.2289	0.2123	0.1895	5.74%
YoY %	2.47%	1.21%	5.14%	6.16%	7.82%	12.03%	-	-
Horiz. %	139.84%	136.46%	134.83%	128.23%	120.79%	112.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.47	0.56	0.485	0.46	0.465	0.55	0.50	-
P/RPS	1.98	2.20	2.32	2.13	2.25	2.88	2.72	-5.15%
YoY %	-10.00%	-5.17%	8.92%	-5.33%	-21.88%	5.88%	-	-
Horiz. %	72.79%	80.88%	85.29%	78.31%	82.72%	105.88%	100.00%	-
P/EPS	39.83	143.59	29.04	20.72	33.74	45.83	29.07	5.38%
YoY %	-72.26%	394.46%	40.15%	-38.59%	-26.38%	57.65%	-	-
Horiz. %	137.01%	493.95%	99.90%	71.28%	116.06%	157.65%	100.00%	-
EY	2.51	0.70	3.44	4.83	2.96	2.18	3.44	-5.11%
YoY %	258.57%	-79.65%	-28.78%	63.18%	35.78%	-36.63%	-	-
Horiz. %	72.97%	20.35%	100.00%	140.41%	86.05%	63.37%	100.00%	-
DY	1.60	2.23	4.85	5.54	5.81	6.09	6.00	-19.76%
YoY %	-28.25%	-54.02%	-12.45%	-4.65%	-4.60%	1.50%	-	-
Horiz. %	26.67%	37.17%	80.83%	92.33%	96.83%	101.50%	100.00%	-
P/NAPS	0.44	0.53	0.48	0.49	0.53	0.68	0.69	-7.22%
YoY %	-16.98%	10.42%	-2.04%	-7.55%	-22.06%	-1.45%	-	-
Horiz. %	63.77%	76.81%	69.57%	71.01%	76.81%	98.55%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	28/08/14	29/08/13	29/08/12	26/08/11	20/08/10	18/08/09	-
Price	0.37	0.65	0.54	0.45	0.46	0.54	0.50	-
P/RPS	1.56	2.55	2.58	2.09	2.23	2.83	2.72	-8.84%
YoY %	-38.82%	-1.16%	23.44%	-6.28%	-21.20%	4.04%	-	-
Horiz. %	57.35%	93.75%	94.85%	76.84%	81.99%	104.04%	100.00%	-
P/EPS	31.36	166.67	32.34	20.27	33.38	45.00	29.07	1.27%
YoY %	-81.18%	415.37%	59.55%	-39.28%	-25.82%	54.80%	-	-
Horiz. %	107.88%	573.34%	111.25%	69.73%	114.83%	154.80%	100.00%	-
EY	3.19	0.60	3.09	4.93	3.00	2.22	3.44	-1.24%
YoY %	431.67%	-80.58%	-37.32%	64.33%	35.14%	-35.47%	-	-
Horiz. %	92.73%	17.44%	89.83%	143.31%	87.21%	64.53%	100.00%	-
DY	2.03	1.92	4.35	5.67	5.87	6.20	6.00	-16.51%
YoY %	5.73%	-55.86%	-23.28%	-3.41%	-5.32%	3.33%	-	-
Horiz. %	33.83%	32.00%	72.50%	94.50%	97.83%	103.33%	100.00%	-
P/NAPS	0.35	0.62	0.53	0.48	0.53	0.67	0.69	-10.69%
YoY %	-43.55%	16.98%	10.42%	-9.43%	-20.90%	-2.90%	-	-
Horiz. %	50.72%	89.86%	76.81%	69.57%	76.81%	97.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos