[CHEETAH] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	130,394	127,339	126,339	123,808	127,442	118,563	103,337	3.95%
YoY %	2.40%	0.79%	2.04%	-2.85%	7.49%	14.73%	-	-
Horiz. %	126.18%	123.23%	122.26%	119.81%	123.33%	114.73%	100.00%	-
PBT	9,410	12,926	14,706	15,262	18,381	16,562	13,223	-5.50%
YoY %	-27.20%	-12.10%	-3.64%	-16.97%	10.98%	25.25%	-	-
Horiz. %	71.16%	97.75%	111.22%	115.42%	139.01%	125.25%	100.00%	-
Tax	-2,349	-3,409	-3,843	-4,067	-4,212	-3,911	-3,799	-7.69%
YoY %	31.09%	11.29%	5.51%	3.44%	-7.70%	-2.95%	-	-
Horiz. %	61.83%	89.73%	101.16%	107.05%	110.87%	102.95%	100.00%	-
NP	7,061	9,517	10,863	11,195	14,169	12,651	9,424	-4.69%
YoY %	-25.81%	-12.39%	-2.97%	-20.99%	12.00%	34.24%	-	-
Horiz. %	74.93%	100.99%	115.27%	118.79%	150.35%	134.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,061	9,517	10,863	11,195	14,169	12,651	9,424	-4.69%
YoY %	-25.81%	-12.39%	-2.97%	-20.99%	12.00%	34.24%	-	-
Horiz. %	74.93%	100.99%	115.27%	118.79%	150.35%	134.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.96%	26.37%	26.13%	26.65%	22.91%	23.61%	28.73%	-
YoY %	-5.35%	0.92%	-1.95%	16.32%	-2.96%	-17.82%	-	-
Horiz. %	86.88%	91.79%	90.95%	92.76%	79.74%	82.18%	100.00%	-
Total Cost	123,333	117,822	115,476	112,613	113,273	105,912	93,913	4.64%
YoY %	4.68%	2.03%	2.54%	-0.58%	6.95%	12.78%	-	-
Horiz. %	131.33%	125.46%	122.96%	119.91%	120.61%	112.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,049	124,348	118,574	111,077	103,302	91,821	81,595	7.79%
YoY %	2.98%	4.87%	6.75%	7.53%	12.50%	12.53%	-	-
Horiz. %	156.93%	152.40%	145.32%	136.13%	126.60%	112.53%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	1,524	2,893	3,251	3,447	4,272	3,825	3,569	-13.21%
YoY %	-47.32%	-11.01%	-5.69%	-19.31%	11.69%	7.17%	-	-
Horiz. %	42.70%	81.06%	91.09%	96.58%	119.70%	107.17%	100.00%	-
Div Payout %	21.59%	30.40%	29.93%	30.79%	30.15%	30.24%	37.88%	-
YoY %	-28.98%	1.57%	-2.79%	2.12%	-0.30%	-20.17%	-	-
Horiz. %	57.00%	80.25%	79.01%	81.28%	79.59%	79.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	128,049	124,348	118,574	111,077	103,302	91,821	81,595	7.79%
YoY %	2.98%	4.87%	6.75%	7.53%	12.50%	12.53%	-	-
Horiz. %	156.93%	152.40%	145.32%	136.13%	126.60%	112.53%	100.00%	-
NOSH	121,951	123,117	127,499	127,675	127,533	127,530	127,493	-0.73%
YoY %	-0.95%	-3.44%	-0.14%	0.11%	0.00%	0.03%	-	-
Horiz. %	95.65%	96.57%	100.00%	100.14%	100.03%	100.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	5.42%	7.47%	8.60%	9.04%	11.12%	10.67%	9.12%	-
YoY %	-27.44%	-13.14%	-4.87%	-18.71%	4.22%	17.00%	-	-
Horiz. %	59.43%	81.91%	94.30%	99.12%	121.93%	117.00%	100.00%	-
ROE	5.51%	7.65%	9.16%	10.08%	13.72%	13.78%	11.55%	-
YoY %	-27.97%	-16.48%	-9.13%	-26.53%	-0.44%	19.31%	-	-
Horiz. %	47.71%	66.23%	79.31%	87.27%	118.79%	119.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	106.92	103.43	99.09	96.97	99.93	92.97	81.05	4.72%
YoY %	3.37%	4.38%	2.19%	-2.96%	7.49%	14.71%	-	-
Horiz. %	131.92%	127.61%	122.26%	119.64%	123.29%	114.71%	100.00%	-
EPS	5.79	7.73	8.52	8.77	11.11	9.92	7.39	-3.98%
YoY %	-25.10%	-9.27%	-2.85%	-21.06%	12.00%	34.24%	-	-
Horiz. %	78.35%	104.60%	115.29%	118.67%	150.34%	134.24%	100.00%	-
DPS	1.25	2.35	2.55	2.70	3.35	3.00	2.80	-12.57%
YoY %	-46.81%	-7.84%	-5.56%	-19.40%	11.67%	7.14%	-	-
Horiz. %	44.64%	83.93%	91.07%	96.43%	119.64%	107.14%	100.00%	-
NAPS	1.05	1.01	0.93	0.87	0.81	0.72	0.64	8.59%
YoY %	3.96%	8.60%	6.90%	7.41%	12.50%	12.50%	-	-
Horiz. %	164.06%	157.81%	145.31%	135.94%	126.56%	112.50%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 127,923
RPS	26.80	26.17	25.97	25.45	26.19	24.37	21.24	3.94%
YoY %	2.41%	0.77%	2.04%	-2.83%	7.47%	14.74%	-	-
Horiz. %	126.18%	123.21%	122.27%	119.82%	123.31%	114.74%	100.00%	-
EPS	1.45	1.96	2.23	2.30	2.91	2.60	1.94	-4.73%
YoY %	-26.02%	-12.11%	-3.04%	-20.96%	11.92%	34.02%	-	-
Horiz. %	74.74%	101.03%	114.95%	118.56%	150.00%	134.02%	100.00%	-
DPS	0.31	0.59	0.67	0.71	0.88	0.79	0.73	-13.29%
YoY %	-47.46%	-11.94%	-5.63%	-19.32%	11.39%	8.22%	-	-
Horiz. %	42.47%	80.82%	91.78%	97.26%	120.55%	108.22%	100.00%	-
NAPS	0.2632	0.2556	0.2437	0.2283	0.2123	0.1887	0.1677	7.79%
YoY %	2.97%	4.88%	6.75%	7.54%	12.51%	12.52%	-	-
Horiz. %	156.95%	152.42%	145.32%	136.14%	126.60%	112.52%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.56	0.485	0.46	0.465	0.55	0.50	0.50	-
P/RPS	0.52	0.47	0.46	0.48	0.55	0.54	0.62	-2.88%
YoY %	10.64%	2.17%	-4.17%	-12.73%	1.85%	-12.90%	-	-
Horiz. %	83.87%	75.81%	74.19%	77.42%	88.71%	87.10%	100.00%	-
P/EPS	9.67	6.27	5.40	5.30	4.95	5.04	6.76	6.14%
YoY %	54.23%	16.11%	1.89%	7.07%	-1.79%	-25.44%	-	-
Horiz. %	143.05%	92.75%	79.88%	78.40%	73.22%	74.56%	100.00%	-
EY	10.34	15.94	18.52	18.86	20.20	19.84	14.78	-5.77%
YoY %	-35.13%	-13.93%	-1.80%	-6.63%	1.81%	34.24%	-	-
Horiz. %	69.96%	107.85%	125.30%	127.60%	136.67%	134.24%	100.00%	-
DY	2.23	4.85	5.54	5.81	6.09	6.00	5.60	-14.22%
YoY %	-54.02%	-12.45%	-4.65%	-4.60%	1.50%	7.14%	-	-
Horiz. %	39.82%	86.61%	98.93%	103.75%	108.75%	107.14%	100.00%	-
P/NAPS	0.53	0.48	0.49	0.53	0.68	0.69	0.78	-6.23%
YoY %	10.42%	-2.04%	-7.55%	-22.06%	-1.45%	-11.54%	-	-
Horiz. %	67.95%	61.54%	62.82%	67.95%	87.18%	88.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/08/13	29/08/12	26/08/11	20/08/10	18/08/09	28/08/08	-
Price	0.65	0.54	0.45	0.46	0.54	0.50	0.51	-
P/RPS	0.61	0.52	0.45	0.47	0.54	0.54	0.63	-0.53%
YoY %	17.31%	15.56%	-4.26%	-12.96%	0.00%	-14.29%	-	-
Horiz. %	96.83%	82.54%	71.43%	74.60%	85.71%	85.71%	100.00%	-
P/EPS	11.23	6.99	5.28	5.25	4.86	5.04	6.90	8.45%
YoY %	60.66%	32.39%	0.57%	8.02%	-3.57%	-26.96%	-	-
Horiz. %	162.75%	101.30%	76.52%	76.09%	70.43%	73.04%	100.00%	-
EY	8.91	14.31	18.93	19.06	20.57	19.84	14.49	-7.78%
YoY %	-37.74%	-24.41%	-0.68%	-7.34%	3.68%	36.92%	-	-
Horiz. %	61.49%	98.76%	130.64%	131.54%	141.96%	136.92%	100.00%	-
DY	1.92	4.35	5.67	5.87	6.20	6.00	5.49	-16.05%
YoY %	-55.86%	-23.28%	-3.41%	-5.32%	3.33%	9.29%	-	-
Horiz. %	34.97%	79.23%	103.28%	106.92%	112.93%	109.29%	100.00%	-
P/NAPS	0.62	0.53	0.48	0.53	0.67	0.69	0.80	-4.15%
YoY %	16.98%	10.42%	-9.43%	-20.90%	-2.90%	-13.75%	-	-
Horiz. %	77.50%	66.25%	60.00%	66.25%	83.75%	86.25%	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