[CHEETAH] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -4.38%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 126,617 117,822 98,038 88,156 79,248 48,135 21.32%
PBT 18,678 15,670 13,563 14,905 11,876 9,819 13.71%
Tax -3,837 -4,294 -3,702 -4,504 -3,189 -2,380 10.01%
NP 14,841 11,376 9,861 10,401 8,687 7,439 14.80%
-
NP to SH 14,841 11,376 9,861 10,401 8,687 7,439 14.80%
-
Tax Rate 20.54% 27.40% 27.29% 30.22% 26.85% 24.24% -
Total Cost 111,776 106,446 88,177 77,755 70,561 40,696 22.38%
-
Net Worth 100,623 89,227 80,535 69,140 59,075 12,659 51.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,838 3,573 2,037 - - - -
Div Payout % 25.87% 31.41% 20.66% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 100,623 89,227 80,535 69,140 59,075 12,659 51.34%
NOSH 127,370 127,468 127,834 80,395 79,831 19,476 45.55%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.72% 9.66% 10.06% 11.80% 10.96% 15.45% -
ROE 14.75% 12.75% 12.24% 15.04% 14.70% 58.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 99.41 92.43 76.69 109.65 99.27 247.14 -16.64%
EPS 11.65 8.92 7.71 12.94 10.88 38.19 -21.12%
DPS 3.00 2.80 1.59 0.00 0.00 0.00 -
NAPS 0.79 0.70 0.63 0.86 0.74 0.65 3.97%
Adjusted Per Share Value based on latest NOSH - 80,395
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 26.04 24.23 20.16 18.13 16.30 9.90 21.32%
EPS 3.05 2.34 2.03 2.14 1.79 1.53 14.78%
DPS 0.79 0.73 0.42 0.00 0.00 0.00 -
NAPS 0.2069 0.1835 0.1656 0.1422 0.1215 0.026 51.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.57 0.47 0.51 1.16 0.41 0.47 -
P/RPS 0.57 0.51 0.67 1.06 0.41 0.19 24.55%
P/EPS 4.89 5.27 6.61 8.97 3.77 1.23 31.76%
EY 20.44 18.99 15.13 11.15 26.54 81.26 -24.10%
DY 5.26 5.96 3.13 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.81 1.35 0.55 0.72 0.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/10 22/05/09 29/05/08 30/05/07 30/05/06 - -
Price 0.49 0.50 0.52 1.07 0.39 0.00 -
P/RPS 0.49 0.54 0.68 0.98 0.39 0.00 -
P/EPS 4.21 5.60 6.74 8.27 3.58 0.00 -
EY 23.78 17.85 14.83 12.09 27.90 0.00 -
DY 6.12 5.60 3.07 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.83 1.24 0.53 0.00 -

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
Post a Comment