[CHEETAH] QoQ TTM Result on 31-Dec-2014 [#2]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	123,167	128,823	130,807	129,557	131,015	130,394	125,582	-1.28%
YoY %	-4.39%	-1.52%	0.96%	-1.11%	0.48%	3.83%	-	-
Horiz. %	98.08%	102.58%	104.16%	103.17%	104.33%	103.83%	100.00%	-
PBT	1,863	3,835	2,237	5,204	7,611	9,410	11,759	-70.68%
YoY %	-51.42%	71.43%	-57.01%	-31.63%	-19.12%	-19.98%	-	-
Horiz. %	15.84%	32.61%	19.02%	44.26%	64.72%	80.02%	100.00%	-
Tax	-715	-1,211	-567	-1,294	-1,918	-2,349	-3,111	-62.44%
YoY %	40.96%	-113.58%	56.18%	32.53%	18.35%	24.49%	-	-
Horiz. %	22.98%	38.93%	18.23%	41.59%	61.65%	75.51%	100.00%	-
NP	1,148	2,624	1,670	3,910	5,693	7,061	8,648	-73.94%
YoY %	-56.25%	57.13%	-57.29%	-31.32%	-19.37%	-18.35%	-	-
Horiz. %	13.27%	30.34%	19.31%	45.21%	65.83%	81.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,148	2,624	1,670	3,910	5,693	7,061	8,648	-73.94%
YoY %	-56.25%	57.13%	-57.29%	-31.32%	-19.37%	-18.35%	-	-
Horiz. %	13.27%	30.34%	19.31%	45.21%	65.83%	81.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.38%	31.58%	25.35%	24.87%	25.20%	24.96%	26.46%	-
YoY %	21.53%	24.58%	1.93%	-1.31%	0.96%	-5.67%	-	-
Horiz. %	145.05%	119.35%	95.80%	93.99%	95.24%	94.33%	100.00%	-
Total Cost	122,019	126,199	129,137	125,647	125,322	123,333	116,934	2.87%
YoY %	-3.31%	-2.28%	2.78%	0.26%	1.61%	5.47%	-	-
Horiz. %	104.35%	107.92%	110.44%	107.45%	107.17%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,920	128,853	127,574	131,337	130,687	125,730	127,784	3.17%
YoY %	3.93%	1.00%	-2.87%	0.50%	3.94%	-1.61%	-	-
Horiz. %	104.80%	100.84%	99.84%	102.78%	102.27%	98.39%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	903	903	1,496	1,496	1,496	1,496	2,890	-53.92%
YoY %	0.00%	-39.64%	0.00%	0.00%	0.00%	-48.24%	-	-
Horiz. %	31.25%	31.25%	51.76%	51.76%	51.76%	51.76%	100.00%	-
Div Payout %	78.67%	34.42%	89.63%	38.28%	26.29%	21.20%	33.42%	-
YoY %	128.56%	-61.60%	134.14%	45.61%	24.01%	-36.56%	-	-
Horiz. %	235.40%	102.99%	268.19%	114.54%	78.67%	63.44%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	133,920	128,853	127,574	131,337	130,687	125,730	127,784	3.17%
YoY %	3.93%	1.00%	-2.87%	0.50%	3.94%	-1.61%	-	-
Horiz. %	104.80%	100.84%	99.84%	102.78%	102.27%	98.39%	100.00%	-
NOSH	123,999	120,423	120,352	122,745	122,137	119,743	121,700	1.25%
YoY %	2.97%	0.06%	-1.95%	0.50%	2.00%	-1.61%	-	-
Horiz. %	101.89%	98.95%	98.89%	100.86%	100.36%	98.39%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	0.93%	2.04%	1.28%	3.02%	4.35%	5.42%	6.89%	-
YoY %	-54.41%	59.38%	-57.62%	-30.57%	-19.74%	-21.34%	-	-
Horiz. %	13.50%	29.61%	18.58%	43.83%	63.13%	78.66%	100.00%	-
ROE	0.86%	2.04%	1.31%	2.98%	4.36%	5.62%	6.77%	-
YoY %	-57.84%	55.73%	-56.04%	-31.65%	-22.42%	-16.99%	-	-
Horiz. %	12.70%	30.13%	19.35%	44.02%	64.40%	83.01%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	99.33	106.97	108.69	105.55	107.27	108.89	103.19	-2.50%
YoY %	-7.14%	-1.58%	2.97%	-1.60%	-1.49%	5.52%	-	-
Horiz. %	96.26%	103.66%	105.33%	102.29%	103.95%	105.52%	100.00%	-
EPS	0.93	2.18	1.39	3.19	4.66	5.90	7.11	-74.20%
YoY %	-57.34%	56.83%	-56.43%	-31.55%	-21.02%	-17.02%	-	-
Horiz. %	13.08%	30.66%	19.55%	44.87%	65.54%	82.98%	100.00%	-
DPS	0.73	0.75	1.25	1.22	1.25	1.25	2.35	-54.10%
YoY %	-2.67%	-40.00%	2.46%	-2.40%	0.00%	-46.81%	-	-
Horiz. %	31.06%	31.91%	53.19%	51.91%	53.19%	53.19%	100.00%	-
NAPS	1.08	1.07	1.06	1.07	1.07	1.05	1.05	1.89%
YoY %	0.93%	0.94%	-0.93%	0.00%	1.90%	0.00%	-	-
Horiz. %	102.86%	101.90%	100.95%	101.90%	101.90%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 122,745
RPS	25.32	26.48	26.89	26.63	26.93	26.80	25.81	-1.26%
YoY %	-4.38%	-1.52%	0.98%	-1.11%	0.49%	3.84%	-	-
Horiz. %	98.10%	102.60%	104.18%	103.18%	104.34%	103.84%	100.00%	-
EPS	0.24	0.54	0.34	0.80	1.17	1.45	1.78	-73.67%
YoY %	-55.56%	58.82%	-57.50%	-31.62%	-19.31%	-18.54%	-	-
Horiz. %	13.48%	30.34%	19.10%	44.94%	65.73%	81.46%	100.00%	-
DPS	0.19	0.19	0.31	0.31	0.31	0.31	0.59	-52.98%
YoY %	0.00%	-38.71%	0.00%	0.00%	0.00%	-47.46%	-	-
Horiz. %	32.20%	32.20%	52.54%	52.54%	52.54%	52.54%	100.00%	-
NAPS	0.2753	0.2648	0.2622	0.2699	0.2686	0.2584	0.2626	3.19%
YoY %	3.97%	0.99%	-2.85%	0.48%	3.95%	-1.60%	-	-
Horiz. %	104.84%	100.84%	99.85%	102.78%	102.28%	98.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	0.41	0.47	0.51	0.50	0.565	0.56	0.51	-
P/RPS	0.41	0.44	0.47	0.47	0.53	0.51	0.49	-11.19%
YoY %	-6.82%	-6.38%	0.00%	-11.32%	3.92%	4.08%	-	-
Horiz. %	83.67%	89.80%	95.92%	95.92%	108.16%	104.08%	100.00%	-
P/EPS	44.29	21.57	36.75	15.70	12.12	9.50	7.18	235.97%
YoY %	105.33%	-41.31%	134.08%	29.54%	27.58%	32.31%	-	-
Horiz. %	616.85%	300.42%	511.84%	218.66%	168.80%	132.31%	100.00%	-
EY	2.26	4.64	2.72	6.37	8.25	10.53	13.93	-70.22%
YoY %	-51.29%	70.59%	-57.30%	-22.79%	-21.65%	-24.41%	-	-
Horiz. %	16.22%	33.31%	19.53%	45.73%	59.22%	75.59%	100.00%	-
DY	1.78	1.60	2.45	2.44	2.21	2.23	4.61	-46.94%
YoY %	11.25%	-34.69%	0.41%	10.41%	-0.90%	-51.63%	-	-
Horiz. %	38.61%	34.71%	53.15%	52.93%	47.94%	48.37%	100.00%	-
P/NAPS	0.38	0.44	0.48	0.47	0.53	0.53	0.49	-15.57%
YoY %	-13.64%	-8.33%	2.13%	-11.32%	0.00%	8.16%	-	-
Horiz. %	77.55%	89.80%	97.96%	95.92%	108.16%	108.16%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	24/08/15	27/05/15	16/02/15	19/11/14	28/08/14	16/05/14	-
Price	0.475	0.37	0.49	0.52	0.545	0.65	0.585	-
P/RPS	0.48	0.35	0.45	0.49	0.51	0.60	0.57	-10.81%
YoY %	37.14%	-22.22%	-8.16%	-3.92%	-15.00%	5.26%	-	-
Horiz. %	84.21%	61.40%	78.95%	85.96%	89.47%	105.26%	100.00%	-
P/EPS	51.31	16.98	35.31	16.32	11.69	11.02	8.23	238.36%
YoY %	202.18%	-51.91%	116.36%	39.61%	6.08%	33.90%	-	-
Horiz. %	623.45%	206.32%	429.04%	198.30%	142.04%	133.90%	100.00%	-
EY	1.95	5.89	2.83	6.13	8.55	9.07	12.15	-70.43%
YoY %	-66.89%	108.13%	-53.83%	-28.30%	-5.73%	-25.35%	-	-
Horiz. %	16.05%	48.48%	23.29%	50.45%	70.37%	74.65%	100.00%	-
DY	1.53	2.03	2.55	2.35	2.29	1.92	4.02	-47.45%
YoY %	-24.63%	-20.39%	8.51%	2.62%	19.27%	-52.24%	-	-
Horiz. %	38.06%	50.50%	63.43%	58.46%	56.97%	47.76%	100.00%	-
P/NAPS	0.44	0.35	0.46	0.49	0.51	0.62	0.56	-14.83%
YoY %	25.71%	-23.91%	-6.12%	-3.92%	-17.74%	10.71%	-	-
Horiz. %	78.57%	62.50%	82.14%	87.50%	91.07%	110.71%	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