[CHEETAH] QoQ TTM Result on 30-Sep-2007 [#1]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	103,336	98,038	93,215	93,252	88,672	88,156	86,289	12.78%
YoY %	5.40%	5.17%	-0.04%	5.17%	0.59%	2.16%	-	-
Horiz. %	119.76%	113.62%	108.03%	108.07%	102.76%	102.16%	100.00%	-
PBT	13,223	13,563	12,887	14,122	13,674	14,905	15,412	-9.71%
YoY %	-2.51%	5.25%	-8.75%	3.28%	-8.26%	-3.29%	-	-
Horiz. %	85.80%	88.00%	83.62%	91.63%	88.72%	96.71%	100.00%	-
Tax	-3,799	-3,702	-3,610	-3,798	-3,813	-4,504	-4,534	-11.13%
YoY %	-2.62%	-2.55%	4.95%	0.39%	15.34%	0.66%	-	-
Horiz. %	83.79%	81.65%	79.62%	83.77%	84.10%	99.34%	100.00%	-
NP	9,424	9,861	9,277	10,324	9,861	10,401	10,878	-9.13%
YoY %	-4.43%	6.30%	-10.14%	4.70%	-5.19%	-4.38%	-	-
Horiz. %	86.63%	90.65%	85.28%	94.91%	90.65%	95.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,424	9,861	9,277	10,324	9,861	10,401	10,878	-9.13%
YoY %	-4.43%	6.30%	-10.14%	4.70%	-5.19%	-4.38%	-	-
Horiz. %	86.63%	90.65%	85.28%	94.91%	90.65%	95.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.73%	27.29%	28.01%	26.89%	27.89%	30.22%	29.42%	-
YoY %	5.28%	-2.57%	4.17%	-3.59%	-7.71%	2.72%	-	-
Horiz. %	97.65%	92.76%	95.21%	91.40%	94.80%	102.72%	100.00%	-
Total Cost	93,912	88,177	83,938	82,928	78,811	77,755	75,411	15.76%
YoY %	6.50%	5.05%	1.22%	5.22%	1.36%	3.11%	-	-
Horiz. %	124.53%	116.93%	111.31%	109.97%	104.51%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,681	80,535	66,627	56,068	71,728	69,140	62,895	19.05%
YoY %	1.42%	20.87%	18.83%	-21.83%	3.74%	9.93%	-	-
Horiz. %	129.87%	128.05%	105.93%	89.15%	114.04%	109.93%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	3,573	2,037	2,037	2,037	2,037	-	-	-
YoY %	75.41%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	175.41%	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	37.92%	20.66%	21.97%	19.74%	20.66%	-	-	-
YoY %	83.54%	-5.96%	11.30%	-4.45%	0.00%	-	-	-
Horiz. %	183.54%	100.00%	106.34%	95.55%	100.00%	-	-	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	81,681	80,535	66,627	56,068	71,728	69,140	62,895	19.05%
YoY %	1.42%	20.87%	18.83%	-21.83%	3.74%	9.93%	-	-
Horiz. %	129.87%	128.05%	105.93%	89.15%	114.04%	109.93%	100.00%	-
NOSH	127,627	127,834	104,105	93,446	81,509	80,395	73,994	43.87%
YoY %	-0.16%	22.79%	11.41%	14.65%	1.39%	8.65%	-	-
Horiz. %	172.48%	172.76%	140.69%	126.29%	110.16%	108.65%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	9.12%	10.06%	9.95%	11.07%	11.12%	11.80%	12.61%	-
YoY %	-9.34%	1.11%	-10.12%	-0.45%	-5.76%	-6.42%	-	-
Horiz. %	72.32%	79.78%	78.91%	87.79%	88.18%	93.58%	100.00%	-
ROE	11.54%	12.24%	13.92%	18.41%	13.75%	15.04%	17.30%	-
YoY %	-5.72%	-12.07%	-24.39%	33.89%	-8.58%	-13.06%	-	-
Horiz. %	66.71%	70.75%	80.46%	106.42%	79.48%	86.94%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	80.97	76.69	89.54	99.79	108.79	109.65	116.62	-21.60%
YoY %	5.58%	-14.35%	-10.27%	-8.27%	-0.78%	-5.98%	-	-
Horiz. %	69.43%	65.76%	76.78%	85.57%	93.29%	94.02%	100.00%	-
EPS	7.38	7.71	8.91	11.05	12.10	12.94	14.70	-36.85%
YoY %	-4.28%	-13.47%	-19.37%	-8.68%	-6.49%	-11.97%	-	-
Horiz. %	50.20%	52.45%	60.61%	75.17%	82.31%	88.03%	100.00%	-
DPS	2.80	1.59	1.96	2.18	2.50	0.00	0.00	-
YoY %	76.10%	-18.88%	-10.09%	-12.80%	0.00%	0.00%	-	-
Horiz. %	112.00%	63.60%	78.40%	87.20%	100.00%	-	-	-
NAPS	0.64	0.63	0.64	0.60	0.88	0.86	0.85	-17.25%
YoY %	1.59%	-1.56%	6.67%	-31.82%	2.33%	1.18%	-	-
Horiz. %	75.29%	74.12%	75.29%	70.59%	103.53%	101.18%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 93,446
RPS	21.25	20.16	19.17	19.18	18.24	18.13	17.75	12.75%
YoY %	5.41%	5.16%	-0.05%	5.15%	0.61%	2.14%	-	-
Horiz. %	119.72%	113.58%	108.00%	108.06%	102.76%	102.14%	100.00%	-
EPS	1.94	2.03	1.91	2.12	2.03	2.14	2.24	-9.14%
YoY %	-4.43%	6.28%	-9.91%	4.43%	-5.14%	-4.46%	-	-
Horiz. %	86.61%	90.62%	85.27%	94.64%	90.62%	95.54%	100.00%	-
DPS	0.73	0.42	0.42	0.42	0.42	0.00	0.00	-
YoY %	73.81%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	173.81%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.168	0.1656	0.137	0.1153	0.1475	0.1422	0.1294	19.02%
YoY %	1.45%	20.88%	18.82%	-21.83%	3.73%	9.89%	-	-
Horiz. %	129.83%	127.98%	105.87%	89.10%	113.99%	109.89%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.50	0.51	0.70	0.63	1.15	1.16	0.77	-
P/RPS	0.62	0.67	0.78	0.63	1.06	1.06	0.66	-4.08%
YoY %	-7.46%	-14.10%	23.81%	-40.57%	0.00%	60.61%	-	-
Horiz. %	93.94%	101.52%	118.18%	95.45%	160.61%	160.61%	100.00%	-
P/EPS	6.77	6.61	7.86	5.70	9.51	8.97	5.24	18.64%
YoY %	2.42%	-15.90%	37.89%	-40.06%	6.02%	71.18%	-	-
Horiz. %	129.20%	126.15%	150.00%	108.78%	181.49%	171.18%	100.00%	-
EY	14.77	15.13	12.73	17.54	10.52	11.15	19.09	-15.73%
YoY %	-2.38%	18.85%	-27.42%	66.73%	-5.65%	-41.59%	-	-
Horiz. %	77.37%	79.26%	66.68%	91.88%	55.11%	58.41%	100.00%	-
DY	5.60	3.13	2.80	3.46	2.17	0.00	0.00	-
YoY %	78.91%	11.79%	-19.08%	59.45%	0.00%	0.00%	-	-
Horiz. %	258.06%	144.24%	129.03%	159.45%	100.00%	-	-	-
P/NAPS	0.78	0.81	1.09	1.05	1.31	1.35	0.91	-9.77%
YoY %	-3.70%	-25.69%	3.81%	-19.85%	-2.96%	48.35%	-	-
Horiz. %	85.71%	89.01%	119.78%	115.38%	143.96%	148.35%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	29/05/08	22/02/08	26/11/07	27/08/07	30/05/07	27/02/07	-
Price	0.51	0.52	0.58	0.63	0.66	1.07	1.05	-
P/RPS	0.63	0.68	0.65	0.63	0.61	0.98	0.90	-21.17%
YoY %	-7.35%	4.62%	3.17%	3.28%	-37.76%	8.89%	-	-
Horiz. %	70.00%	75.56%	72.22%	70.00%	67.78%	108.89%	100.00%	-
P/EPS	6.91	6.74	6.51	5.70	5.46	8.27	7.14	-2.16%
YoY %	2.52%	3.53%	14.21%	4.40%	-33.98%	15.83%	-	-
Horiz. %	96.78%	94.40%	91.18%	79.83%	76.47%	115.83%	100.00%	-
EY	14.48	14.83	15.36	17.54	18.33	12.09	14.00	2.27%
YoY %	-2.36%	-3.45%	-12.43%	-4.31%	51.61%	-13.64%	-	-
Horiz. %	103.43%	105.93%	109.71%	125.29%	130.93%	86.36%	100.00%	-
DY	5.49	3.07	3.37	3.46	3.79	0.00	0.00	-
YoY %	78.83%	-8.90%	-2.60%	-8.71%	0.00%	0.00%	-	-
Horiz. %	144.85%	81.00%	88.92%	91.29%	100.00%	-	-	-
P/NAPS	0.80	0.83	0.91	1.05	0.75	1.24	1.24	-25.35%
YoY %	-3.61%	-8.79%	-13.33%	40.00%	-39.52%	0.00%	-	-
Horiz. %	64.52%	66.94%	73.39%	84.68%	60.48%	100.00%	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