[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	25.33	26.49	26.90	26.64	26.94	26.82	25.83	-1.29%
YoY %	-4.38%	-1.52%	0.98%	-1.11%	0.45%	3.83%	-	-
Horiz. %	98.06%	102.56%	104.14%	103.14%	104.30%	103.83%	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	0.2754	0.265	0.2624	0.2701	0.2688	0.2586	0.2628	3.16%
YoY %	3.92%	0.99%	-2.85%	0.48%	3.94%	-1.60%	-	-
Horiz. %	104.79%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 10:30:00

EMA 5

10 Mins

SELL

2024-06-26 10:10:00

OBV

5 Mins

SELL

2024-06-26 10:05:00

EMA 5

5 Mins

SELL

2024-06-26 10:00:00

EMA 5

30 Mins

SELL

2024-06-26 10:00:00

OBV

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More