[CHEETAH] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	125,697	126,694	128,823	130,394	127,339	126,339	123,808	0.25%
YoY %	-0.79%	-1.65%	-1.20%	2.40%	0.79%	2.04%	-	-
Horiz. %	101.53%	102.33%	104.05%	105.32%	102.85%	102.04%	100.00%	-
PBT	2,775	3,266	3,835	9,410	12,926	14,706	15,262	-24.71%
YoY %	-15.03%	-14.84%	-59.25%	-27.20%	-12.10%	-3.64%	-	-
Horiz. %	18.18%	21.40%	25.13%	61.66%	84.69%	96.36%	100.00%	-
Tax	-996	-999	-1,211	-2,349	-3,409	-3,843	-4,067	-20.88%
YoY %	0.30%	17.51%	48.45%	31.09%	11.29%	5.51%	-	-
Horiz. %	24.49%	24.56%	29.78%	57.76%	83.82%	94.49%	100.00%	-
NP	1,779	2,267	2,624	7,061	9,517	10,863	11,195	-26.38%
YoY %	-21.53%	-13.61%	-62.84%	-25.81%	-12.39%	-2.97%	-	-
Horiz. %	15.89%	20.25%	23.44%	63.07%	85.01%	97.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,779	2,267	2,624	7,061	9,517	10,863	11,195	-26.38%
YoY %	-21.53%	-13.61%	-62.84%	-25.81%	-12.39%	-2.97%	-	-
Horiz. %	15.89%	20.25%	23.44%	63.07%	85.01%	97.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.89%	30.59%	31.58%	24.96%	26.37%	26.13%	26.65%	-
YoY %	17.33%	-3.13%	26.52%	-5.35%	0.92%	-1.95%	-	-
Horiz. %	134.67%	114.78%	118.50%	93.66%	98.95%	98.05%	100.00%	-
Total Cost	123,918	124,427	126,199	123,333	117,822	115,476	112,613	1.60%
YoY %	-0.41%	-1.40%	2.32%	4.68%	2.03%	2.54%	-	-
Horiz. %	110.04%	110.49%	112.06%	109.52%	104.63%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,953	130,560	128,792	128,049	124,348	118,574	111,077	2.51%
YoY %	-1.23%	1.37%	0.58%	2.98%	4.87%	6.75%	-	-
Horiz. %	116.09%	117.54%	115.95%	115.28%	111.95%	106.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	890	902	1,524	2,893	3,251	3,447	-
YoY %	-	-1.33%	-40.81%	-47.32%	-11.01%	-5.69%	-	-
Horiz. %	-	25.82%	26.17%	44.21%	83.93%	94.31%	100.00%	-
Div Payout %	-	39.27%	34.40%	21.59%	30.40%	29.93%	30.79%	-
YoY %	-	14.16%	59.33%	-28.98%	1.57%	-2.79%	-	-
Horiz. %	-	127.54%	111.72%	70.12%	98.73%	97.21%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	128,953	130,560	128,792	128,049	124,348	118,574	111,077	2.51%
YoY %	-1.23%	1.37%	0.58%	2.98%	4.87%	6.75%	-	-
Horiz. %	116.09%	117.54%	115.95%	115.28%	111.95%	106.75%	100.00%	-
NOSH	127,620	118,691	120,366	121,951	123,117	127,499	127,675	-0.00%
YoY %	7.52%	-1.39%	-1.30%	-0.95%	-3.44%	-0.14%	-	-
Horiz. %	99.96%	92.96%	94.28%	95.52%	96.43%	99.86%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	1.42%	1.79%	2.04%	5.42%	7.47%	8.60%	9.04%	-
YoY %	-20.67%	-12.25%	-62.36%	-27.44%	-13.14%	-4.87%	-	-
Horiz. %	15.71%	19.80%	22.57%	59.96%	82.63%	95.13%	100.00%	-
ROE	1.38%	1.74%	2.04%	5.51%	7.65%	9.16%	10.08%	-
YoY %	-20.69%	-14.71%	-62.98%	-27.97%	-16.48%	-9.13%	-	-
Horiz. %	13.69%	17.26%	20.24%	54.66%	75.89%	90.87%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	107.22	106.74	107.03	106.92	103.43	99.09	96.97	1.68%
YoY %	0.45%	-0.27%	0.10%	3.37%	4.38%	2.19%	-	-
Horiz. %	110.57%	110.08%	110.37%	110.26%	106.66%	102.19%	100.00%	-
EPS	1.52	1.91	2.18	5.79	7.73	8.52	8.77	-25.31%
YoY %	-20.42%	-12.39%	-62.35%	-25.10%	-9.27%	-2.85%	-	-
Horiz. %	17.33%	21.78%	24.86%	66.02%	88.14%	97.15%	100.00%	-
DPS	0.00	0.75	0.75	1.25	2.35	2.55	2.70	-
YoY %	0.00%	0.00%	-40.00%	-46.81%	-7.84%	-5.56%	-	-
Horiz. %	0.00%	27.78%	27.78%	46.30%	87.04%	94.44%	100.00%	-
NAPS	1.10	1.10	1.07	1.05	1.01	0.93	0.87	3.98%
YoY %	0.00%	2.80%	1.90%	3.96%	8.60%	6.90%	-	-
Horiz. %	126.44%	126.44%	122.99%	120.69%	116.09%	106.90%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 119,743
RPS	25.85	26.06	26.49	26.82	26.19	25.98	25.46	0.25%
YoY %	-0.81%	-1.62%	-1.23%	2.41%	0.81%	2.04%	-	-
Horiz. %	101.53%	102.36%	104.05%	105.34%	102.87%	102.04%	100.00%	-
EPS	0.37	0.47	0.54	1.45	1.96	2.23	2.30	-26.23%
YoY %	-21.28%	-12.96%	-62.76%	-26.02%	-12.11%	-3.04%	-	-
Horiz. %	16.09%	20.43%	23.48%	63.04%	85.22%	96.96%	100.00%	-
DPS	0.00	0.18	0.19	0.31	0.60	0.67	0.71	-
YoY %	0.00%	-5.26%	-38.71%	-48.33%	-10.45%	-5.63%	-	-
Horiz. %	0.00%	25.35%	26.76%	43.66%	84.51%	94.37%	100.00%	-
NAPS	0.2652	0.2685	0.2649	0.2633	0.2557	0.2439	0.2284	2.51%
YoY %	-1.23%	1.36%	0.61%	2.97%	4.84%	6.79%	-	-
Horiz. %	116.11%	117.56%	115.98%	115.28%	111.95%	106.79%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.425	0.45	0.47	0.56	0.485	0.46	0.465	-
P/RPS	0.40	0.42	0.44	0.52	0.47	0.46	0.48	-2.99%
YoY %	-4.76%	-4.55%	-15.38%	10.64%	2.17%	-4.17%	-	-
Horiz. %	83.33%	87.50%	91.67%	108.33%	97.92%	95.83%	100.00%	-
P/EPS	28.01	23.56	21.56	9.67	6.27	5.40	5.30	31.94%
YoY %	18.89%	9.28%	122.96%	54.23%	16.11%	1.89%	-	-
Horiz. %	528.49%	444.53%	406.79%	182.45%	118.30%	101.89%	100.00%	-
EY	3.57	4.24	4.64	10.34	15.94	18.52	18.86	-24.20%
YoY %	-15.80%	-8.62%	-55.13%	-35.13%	-13.93%	-1.80%	-	-
Horiz. %	18.93%	22.48%	24.60%	54.83%	84.52%	98.20%	100.00%	-
DY	0.00	1.67	1.60	2.23	4.85	5.54	5.81	-
YoY %	0.00%	4.37%	-28.25%	-54.02%	-12.45%	-4.65%	-	-
Horiz. %	0.00%	28.74%	27.54%	38.38%	83.48%	95.35%	100.00%	-
P/NAPS	0.39	0.41	0.44	0.53	0.48	0.49	0.53	-4.97%
YoY %	-4.88%	-6.82%	-16.98%	10.42%	-2.04%	-7.55%	-	-
Horiz. %	73.58%	77.36%	83.02%	100.00%	90.57%	92.45%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	29/08/16	24/08/15	28/08/14	29/08/13	29/08/12	26/08/11	-
Price	0.41	0.46	0.37	0.65	0.54	0.45	0.46	-
P/RPS	0.38	0.43	0.35	0.61	0.52	0.45	0.47	-3.47%
YoY %	-11.63%	22.86%	-42.62%	17.31%	15.56%	-4.26%	-	-
Horiz. %	80.85%	91.49%	74.47%	129.79%	110.64%	95.74%	100.00%	-
P/EPS	27.02	24.08	16.97	11.23	6.99	5.28	5.25	31.36%
YoY %	12.21%	41.90%	51.11%	60.66%	32.39%	0.57%	-	-
Horiz. %	514.67%	458.67%	323.24%	213.90%	133.14%	100.57%	100.00%	-
EY	3.70	4.15	5.89	8.91	14.31	18.93	19.06	-23.88%
YoY %	-10.84%	-29.54%	-33.89%	-37.74%	-24.41%	-0.68%	-	-
Horiz. %	19.41%	21.77%	30.90%	46.75%	75.08%	99.32%	100.00%	-
DY	0.00	1.63	2.03	1.92	4.35	5.67	5.87	-
YoY %	0.00%	-19.70%	5.73%	-55.86%	-23.28%	-3.41%	-	-
Horiz. %	0.00%	27.77%	34.58%	32.71%	74.11%	96.59%	100.00%	-
P/NAPS	0.37	0.42	0.35	0.62	0.53	0.48	0.53	-5.80%
YoY %	-11.90%	20.00%	-43.55%	16.98%	10.42%	-9.43%	-	-
Horiz. %	69.81%	79.25%	66.04%	116.98%	100.00%	90.57%	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