[CHEETAH] YoY Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	27,397	26,389	24,351	23,526	22,786	17,488	16,972	8.30%
YoY %	3.82%	8.37%	3.51%	3.25%	30.30%	3.04%	-	-
Horiz. %	161.42%	155.49%	143.48%	138.62%	134.26%	103.04%	100.00%	-
PBT	4,003	2,899	2,200	2,497	1,539	1,879	3,110	4.29%
YoY %	38.08%	31.77%	-11.89%	62.25%	-18.09%	-39.58%	-	-
Horiz. %	128.71%	93.22%	70.74%	80.29%	49.49%	60.42%	100.00%	-
Tax	-1,182	-1,136	-671	-296	-680	-583	-1,274	-1.24%
YoY %	-4.05%	-69.30%	-126.69%	56.47%	-16.64%	54.24%	-	-
Horiz. %	92.78%	89.17%	52.67%	23.23%	53.38%	45.76%	100.00%	-
NP	2,821	1,763	1,529	2,201	859	1,296	1,836	7.41%
YoY %	60.01%	15.30%	-30.53%	156.23%	-33.72%	-29.41%	-	-
Horiz. %	153.65%	96.02%	83.28%	119.88%	46.79%	70.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,821	1,763	1,529	2,201	859	1,296	1,836	7.41%
YoY %	60.01%	15.30%	-30.53%	156.23%	-33.72%	-29.41%	-	-
Horiz. %	153.65%	96.02%	83.28%	119.88%	46.79%	70.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.53%	39.19%	30.50%	11.85%	44.18%	31.03%	40.96%	-
YoY %	-24.65%	28.49%	157.38%	-73.18%	42.38%	-24.24%	-	-
Horiz. %	72.09%	95.68%	74.46%	28.93%	107.86%	75.76%	100.00%	-
Total Cost	24,576	24,626	22,822	21,325	21,927	16,192	15,136	8.40%
YoY %	-0.20%	7.90%	7.02%	-2.75%	35.42%	6.98%	-	-
Horiz. %	162.37%	162.70%	150.78%	140.89%	144.87%	106.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,177	111,293	103,207	92,134	81,681	71,728	60,932	11.66%
YoY %	6.19%	7.83%	12.02%	12.80%	13.88%	17.72%	-	-
Horiz. %	193.95%	182.65%	169.38%	151.21%	134.05%	117.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	3,240	3,453	4,268	3,838	3,573	2,037	-	-
YoY %	-6.17%	-19.10%	11.20%	7.42%	75.41%	0.00%	-	-
Horiz. %	159.06%	169.51%	209.52%	188.41%	175.41%	100.00%	-	-
Div Payout %	114.86%	195.91%	279.17%	174.42%	416.01%	157.23%	-	-
YoY %	-41.37%	-29.82%	60.06%	-58.07%	164.59%	0.00%	-	-
Horiz. %	73.05%	124.60%	177.56%	110.93%	264.59%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	118,177	111,293	103,207	92,134	81,681	71,728	60,932	11.66%
YoY %	6.19%	7.83%	12.02%	12.80%	13.88%	17.72%	-	-
Horiz. %	193.95%	182.65%	169.38%	151.21%	134.05%	117.72%	100.00%	-
NOSH	127,072	127,923	127,416	127,965	127,627	81,509	80,174	7.97%
YoY %	-0.67%	0.40%	-0.43%	0.26%	56.58%	1.67%	-	-
Horiz. %	158.50%	159.56%	158.92%	159.61%	159.19%	101.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.30%	6.68%	6.28%	9.36%	3.77%	7.41%	10.82%	-
YoY %	54.19%	6.37%	-32.91%	148.28%	-49.12%	-31.52%	-	-
Horiz. %	95.19%	61.74%	58.04%	86.51%	34.84%	68.48%	100.00%	-
ROE	2.39%	1.58%	1.48%	2.39%	1.05%	1.81%	3.01%	-
YoY %	51.27%	6.76%	-38.08%	127.62%	-41.99%	-39.87%	-	-
Horiz. %	79.40%	52.49%	49.17%	79.40%	34.88%	60.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	21.56	20.63	19.11	18.38	17.85	21.46	21.17	0.30%
YoY %	4.51%	7.95%	3.97%	2.97%	-16.82%	1.37%	-	-
Horiz. %	101.84%	97.45%	90.27%	86.82%	84.32%	101.37%	100.00%	-
EPS	2.22	1.38	1.20	1.72	0.67	1.59	2.29	-0.51%
YoY %	60.87%	15.00%	-30.23%	156.72%	-57.86%	-30.57%	-	-
Horiz. %	96.94%	60.26%	52.40%	75.11%	29.26%	69.43%	100.00%	-
DPS	2.55	2.70	3.35	3.00	2.80	2.50	0.00	-
YoY %	-5.56%	-19.40%	11.67%	7.14%	12.00%	0.00%	-	-
Horiz. %	102.00%	108.00%	134.00%	120.00%	112.00%	100.00%	-	-
NAPS	0.93	0.87	0.81	0.72	0.64	0.88	0.76	3.41%
YoY %	6.90%	7.41%	12.50%	12.50%	-27.27%	15.79%	-	-
Horiz. %	122.37%	114.47%	106.58%	94.74%	84.21%	115.79%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 127,965
RPS	5.63	5.43	5.01	4.84	4.69	3.60	3.49	8.28%
YoY %	3.68%	8.38%	3.51%	3.20%	30.28%	3.15%	-	-
Horiz. %	161.32%	155.59%	143.55%	138.68%	134.38%	103.15%	100.00%	-
EPS	0.58	0.36	0.31	0.45	0.18	0.27	0.38	7.29%
YoY %	61.11%	16.13%	-31.11%	150.00%	-33.33%	-28.95%	-	-
Horiz. %	152.63%	94.74%	81.58%	118.42%	47.37%	71.05%	100.00%	-
DPS	0.67	0.71	0.88	0.79	0.73	0.42	0.00	-
YoY %	-5.63%	-19.32%	11.39%	8.22%	73.81%	0.00%	-	-
Horiz. %	159.52%	169.05%	209.52%	188.10%	173.81%	100.00%	-	-
NAPS	0.243	0.2289	0.2123	0.1895	0.168	0.1475	0.1253	11.66%
YoY %	6.16%	7.82%	12.03%	12.80%	13.90%	17.72%	-	-
Horiz. %	193.93%	182.68%	169.43%	151.24%	134.08%	117.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.46	0.465	0.55	0.50	0.50	1.15	0.43	-
P/RPS	2.13	2.25	2.88	2.72	2.80	5.36	2.03	0.80%
YoY %	-5.33%	-21.88%	5.88%	-2.86%	-47.76%	164.04%	-	-
Horiz. %	104.93%	110.84%	141.87%	133.99%	137.93%	264.04%	100.00%	-
P/EPS	20.72	33.74	45.83	29.07	74.29	72.33	18.78	1.65%
YoY %	-38.59%	-26.38%	57.65%	-60.87%	2.71%	285.14%	-	-
Horiz. %	110.33%	179.66%	244.04%	154.79%	395.58%	385.14%	100.00%	-
EY	4.83	2.96	2.18	3.44	1.35	1.38	5.33	-1.62%
YoY %	63.18%	35.78%	-36.63%	154.81%	-2.17%	-74.11%	-	-
Horiz. %	90.62%	55.53%	40.90%	64.54%	25.33%	25.89%	100.00%	-
DY	5.54	5.81	6.09	6.00	5.60	2.17	0.00	-
YoY %	-4.65%	-4.60%	1.50%	7.14%	158.06%	0.00%	-	-
Horiz. %	255.30%	267.74%	280.65%	276.50%	258.06%	100.00%	-	-
P/NAPS	0.49	0.53	0.68	0.69	0.78	1.31	0.57	-2.48%
YoY %	-7.55%	-22.06%	-1.45%	-11.54%	-40.46%	129.82%	-	-
Horiz. %	85.96%	92.98%	119.30%	121.05%	136.84%	229.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	26/08/11	20/08/10	18/08/09	28/08/08	27/08/07	25/08/06	-
Price	0.45	0.46	0.54	0.50	0.51	0.66	0.49	-
P/RPS	2.09	2.23	2.83	2.72	2.86	3.08	2.31	-1.65%
YoY %	-6.28%	-21.20%	4.04%	-4.90%	-7.14%	33.33%	-	-
Horiz. %	90.48%	96.54%	122.51%	117.75%	123.81%	133.33%	100.00%	-
P/EPS	20.27	33.38	45.00	29.07	75.77	41.51	21.40	-0.89%
YoY %	-39.28%	-25.82%	54.80%	-61.63%	82.53%	93.97%	-	-
Horiz. %	94.72%	155.98%	210.28%	135.84%	354.07%	193.97%	100.00%	-
EY	4.93	3.00	2.22	3.44	1.32	2.41	4.67	0.90%
YoY %	64.33%	35.14%	-35.47%	160.61%	-45.23%	-48.39%	-	-
Horiz. %	105.57%	64.24%	47.54%	73.66%	28.27%	51.61%	100.00%	-
DY	5.67	5.87	6.20	6.00	5.49	3.79	0.00	-
YoY %	-3.41%	-5.32%	3.33%	9.29%	44.85%	0.00%	-	-
Horiz. %	149.60%	154.88%	163.59%	158.31%	144.85%	100.00%	-	-
P/NAPS	0.48	0.53	0.67	0.69	0.80	0.75	0.64	-4.67%
YoY %	-9.43%	-20.90%	-2.90%	-13.75%	6.67%	17.19%	-	-
Horiz. %	75.00%	82.81%	104.69%	107.81%	125.00%	117.19%	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