[CHEETAH] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock

[CHEETAH] CHEETAH HOLDINGS BHD

Announcement Date

29-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -4.36%

YoY- -12.39%

Quarter Report

CHEETAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	126,694	128,823	130,394	127,339	126,339	123,808	127,442	-0.09%
YoY %	-1.65%	-1.20%	2.40%	0.79%	2.04%	-2.85%	-	-
Horiz. %	99.41%	101.08%	102.32%	99.92%	99.13%	97.15%	100.00%	-
PBT	3,266	3,835	9,410	12,926	14,706	15,262	18,381	-25.00%
YoY %	-14.84%	-59.25%	-27.20%	-12.10%	-3.64%	-16.97%	-	-
Horiz. %	17.77%	20.86%	51.19%	70.32%	80.01%	83.03%	100.00%	-
Tax	-999	-1,211	-2,349	-3,409	-3,843	-4,067	-4,212	-21.30%
YoY %	17.51%	48.45%	31.09%	11.29%	5.51%	3.44%	-	-
Horiz. %	23.72%	28.75%	55.77%	80.94%	91.24%	96.56%	100.00%	-
NP	2,267	2,624	7,061	9,517	10,863	11,195	14,169	-26.29%
YoY %	-13.61%	-62.84%	-25.81%	-12.39%	-2.97%	-20.99%	-	-
Horiz. %	16.00%	18.52%	49.83%	67.17%	76.67%	79.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,267	2,624	7,061	9,517	10,863	11,195	14,169	-26.29%
YoY %	-13.61%	-62.84%	-25.81%	-12.39%	-2.97%	-20.99%	-	-
Horiz. %	16.00%	18.52%	49.83%	67.17%	76.67%	79.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.59%	31.58%	24.96%	26.37%	26.13%	26.65%	22.91%	-
YoY %	-3.13%	26.52%	-5.35%	0.92%	-1.95%	16.32%	-	-
Horiz. %	133.52%	137.84%	108.95%	115.10%	114.05%	116.32%	100.00%	-
Total Cost	124,427	126,199	123,333	117,822	115,476	112,613	113,273	1.57%
YoY %	-1.40%	2.32%	4.68%	2.03%	2.54%	-0.58%	-	-
Horiz. %	109.85%	111.41%	108.88%	104.02%	101.94%	99.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,560	128,792	128,049	124,348	118,574	111,077	103,302	3.97%
YoY %	1.37%	0.58%	2.98%	4.87%	6.75%	7.53%	-	-
Horiz. %	126.39%	124.68%	123.96%	120.37%	114.78%	107.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	890	902	1,524	2,893	3,251	3,447	4,272	-22.98%
YoY %	-1.33%	-40.81%	-47.32%	-11.01%	-5.69%	-19.31%	-	-
Horiz. %	20.83%	21.11%	35.67%	67.72%	76.10%	80.69%	100.00%	-
Div Payout %	39.27%	34.40%	21.59%	30.40%	29.93%	30.79%	30.15%	-
YoY %	14.16%	59.33%	-28.98%	1.57%	-2.79%	2.12%	-	-
Horiz. %	130.25%	114.10%	71.61%	100.83%	99.27%	102.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	130,560	128,792	128,049	124,348	118,574	111,077	103,302	3.97%
YoY %	1.37%	0.58%	2.98%	4.87%	6.75%	7.53%	-	-
Horiz. %	126.39%	124.68%	123.96%	120.37%	114.78%	107.53%	100.00%	-
NOSH	118,691	120,366	121,951	123,117	127,499	127,675	127,533	-1.18%
YoY %	-1.39%	-1.30%	-0.95%	-3.44%	-0.14%	0.11%	-	-
Horiz. %	93.07%	94.38%	95.62%	96.54%	99.97%	100.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	1.79%	2.04%	5.42%	7.47%	8.60%	9.04%	11.12%	-
YoY %	-12.25%	-62.36%	-27.44%	-13.14%	-4.87%	-18.71%	-	-
Horiz. %	16.10%	18.35%	48.74%	67.18%	77.34%	81.29%	100.00%	-
ROE	1.74%	2.04%	5.51%	7.65%	9.16%	10.08%	13.72%	-
YoY %	-14.71%	-62.98%	-27.97%	-16.48%	-9.13%	-26.53%	-	-
Horiz. %	12.68%	14.87%	40.16%	55.76%	66.76%	73.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	106.74	107.03	106.92	103.43	99.09	96.97	99.93	1.10%
YoY %	-0.27%	0.10%	3.37%	4.38%	2.19%	-2.96%	-	-
Horiz. %	106.81%	107.10%	106.99%	103.50%	99.16%	97.04%	100.00%	-
EPS	1.91	2.18	5.79	7.73	8.52	8.77	11.11	-25.41%
YoY %	-12.39%	-62.35%	-25.10%	-9.27%	-2.85%	-21.06%	-	-
Horiz. %	17.19%	19.62%	52.12%	69.58%	76.69%	78.94%	100.00%	-
DPS	0.75	0.75	1.25	2.35	2.55	2.70	3.35	-22.05%
YoY %	0.00%	-40.00%	-46.81%	-7.84%	-5.56%	-19.40%	-	-
Horiz. %	22.39%	22.39%	37.31%	70.15%	76.12%	80.60%	100.00%	-
NAPS	1.10	1.07	1.05	1.01	0.93	0.87	0.81	5.22%
YoY %	2.80%	1.90%	3.96%	8.60%	6.90%	7.41%	-	-
Horiz. %	135.80%	132.10%	129.63%	124.69%	114.81%	107.41%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 122,994
RPS	26.06	26.49	26.82	26.19	25.98	25.46	26.21	-0.09%
YoY %	-1.62%	-1.23%	2.41%	0.81%	2.04%	-2.86%	-	-
Horiz. %	99.43%	101.07%	102.33%	99.92%	99.12%	97.14%	100.00%	-
EPS	0.47	0.54	1.45	1.96	2.23	2.30	2.91	-26.18%
YoY %	-12.96%	-62.76%	-26.02%	-12.11%	-3.04%	-20.96%	-	-
Horiz. %	16.15%	18.56%	49.83%	67.35%	76.63%	79.04%	100.00%	-
DPS	0.18	0.19	0.31	0.60	0.67	0.71	0.88	-23.22%
YoY %	-5.26%	-38.71%	-48.33%	-10.45%	-5.63%	-19.32%	-	-
Horiz. %	20.45%	21.59%	35.23%	68.18%	76.14%	80.68%	100.00%	-
NAPS	0.2685	0.2649	0.2633	0.2557	0.2439	0.2284	0.2125	3.97%
YoY %	1.36%	0.61%	2.97%	4.84%	6.79%	7.48%	-	-
Horiz. %	126.35%	124.66%	123.91%	120.33%	114.78%	107.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.45	0.47	0.56	0.485	0.46	0.465	0.55	-
P/RPS	0.42	0.44	0.52	0.47	0.46	0.48	0.55	-4.39%
YoY %	-4.55%	-15.38%	10.64%	2.17%	-4.17%	-12.73%	-	-
Horiz. %	76.36%	80.00%	94.55%	85.45%	83.64%	87.27%	100.00%	-
P/EPS	23.56	21.56	9.67	6.27	5.40	5.30	4.95	29.66%
YoY %	9.28%	122.96%	54.23%	16.11%	1.89%	7.07%	-	-
Horiz. %	475.96%	435.56%	195.35%	126.67%	109.09%	107.07%	100.00%	-
EY	4.24	4.64	10.34	15.94	18.52	18.86	20.20	-22.89%
YoY %	-8.62%	-55.13%	-35.13%	-13.93%	-1.80%	-6.63%	-	-
Horiz. %	20.99%	22.97%	51.19%	78.91%	91.68%	93.37%	100.00%	-
DY	1.67	1.60	2.23	4.85	5.54	5.81	6.09	-19.38%
YoY %	4.37%	-28.25%	-54.02%	-12.45%	-4.65%	-4.60%	-	-
Horiz. %	27.42%	26.27%	36.62%	79.64%	90.97%	95.40%	100.00%	-
P/NAPS	0.41	0.44	0.53	0.48	0.49	0.53	0.68	-8.07%
YoY %	-6.82%	-16.98%	10.42%	-2.04%	-7.55%	-22.06%	-	-
Horiz. %	60.29%	64.71%	77.94%	70.59%	72.06%	77.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	24/08/15	28/08/14	29/08/13	29/08/12	26/08/11	20/08/10	-
Price	0.46	0.37	0.65	0.54	0.45	0.46	0.54	-
P/RPS	0.43	0.35	0.61	0.52	0.45	0.47	0.54	-3.72%
YoY %	22.86%	-42.62%	17.31%	15.56%	-4.26%	-12.96%	-	-
Horiz. %	79.63%	64.81%	112.96%	96.30%	83.33%	87.04%	100.00%	-
P/EPS	24.08	16.97	11.23	6.99	5.28	5.25	4.86	30.53%
YoY %	41.90%	51.11%	60.66%	32.39%	0.57%	8.02%	-	-
Horiz. %	495.47%	349.18%	231.07%	143.83%	108.64%	108.02%	100.00%	-
EY	4.15	5.89	8.91	14.31	18.93	19.06	20.57	-23.39%
YoY %	-29.54%	-33.89%	-37.74%	-24.41%	-0.68%	-7.34%	-	-
Horiz. %	20.18%	28.63%	43.32%	69.57%	92.03%	92.66%	100.00%	-
DY	1.63	2.03	1.92	4.35	5.67	5.87	6.20	-19.94%
YoY %	-19.70%	5.73%	-55.86%	-23.28%	-3.41%	-5.32%	-	-
Horiz. %	26.29%	32.74%	30.97%	70.16%	91.45%	94.68%	100.00%	-
P/NAPS	0.42	0.35	0.62	0.53	0.48	0.53	0.67	-7.48%
YoY %	20.00%	-43.55%	16.98%	10.42%	-9.43%	-20.90%	-	-
Horiz. %	62.69%	52.24%	92.54%	79.10%	71.64%	79.10%	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