[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	26.82	26.19	25.98	25.46	26.21	24.38	21.25	3.95%
YoY %	2.41%	0.81%	2.04%	-2.86%	7.51%	14.73%	-	-
Horiz. %	126.21%	123.25%	122.26%	119.81%	123.34%	114.73%	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	0.60	0.67	0.71	0.88	0.79	0.73	-13.29%
YoY %	-48.33%	-10.45%	-5.63%	-19.32%	11.39%	8.22%	-	-
Horiz. %	42.47%	82.19%	91.78%	97.26%	120.55%	108.22%	100.00%	-
NAPS	0.2633	0.2557	0.2439	0.2284	0.2125	0.1888	0.1678	7.79%
YoY %	2.97%	4.84%	6.79%	7.48%	12.55%	12.51%	-	-
Horiz. %	156.91%	152.38%	145.35%	136.11%	126.64%	112.51%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:50:00

EMA 5

5 Mins

BUY

2024-06-26 16:40:00

ADX

10 Mins

BUY

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

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

638

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

606

DNEX

DAGANG NEXCHANGE BERHAD

598

NOTION

NOTION VTEC BHD

587

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

427

PBBANK

PUBLIC BANK BHD

399

GENTING

GENTING BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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