[CHEETAH] YoY 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
Quarter Result
Revenue	30,546	25,734	27,397	26,389	24,351	23,526	22,786	5.00%
YoY %	18.70%	-6.07%	3.82%	8.37%	3.51%	3.25%	-	-
Horiz. %	134.06%	112.94%	120.24%	115.81%	106.87%	103.25%	100.00%	-
PBT	602	2,951	4,003	2,899	2,200	2,497	1,539	-14.47%
YoY %	-79.60%	-26.28%	38.08%	31.77%	-11.89%	62.25%	-	-
Horiz. %	39.12%	191.75%	260.10%	188.37%	142.95%	162.25%	100.00%	-
Tax	-135	-897	-1,182	-1,136	-671	-296	-680	-23.61%
YoY %	84.95%	24.11%	-4.05%	-69.30%	-126.69%	56.47%	-	-
Horiz. %	19.85%	131.91%	173.82%	167.06%	98.68%	43.53%	100.00%	-
NP	467	2,054	2,821	1,763	1,529	2,201	859	-9.65%
YoY %	-77.26%	-27.19%	60.01%	15.30%	-30.53%	156.23%	-	-
Horiz. %	54.37%	239.12%	328.41%	205.24%	178.00%	256.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	467	2,054	2,821	1,763	1,529	2,201	859	-9.65%
YoY %	-77.26%	-27.19%	60.01%	15.30%	-30.53%	156.23%	-	-
Horiz. %	54.37%	239.12%	328.41%	205.24%	178.00%	256.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	30.40%	29.53%	39.19%	30.50%	11.85%	44.18%	-
YoY %	-26.22%	2.95%	-24.65%	28.49%	157.38%	-73.18%	-	-
Horiz. %	50.77%	68.81%	66.84%	88.71%	69.04%	26.82%	100.00%	-
Total Cost	30,079	23,680	24,576	24,626	22,822	21,325	21,927	5.40%
YoY %	27.02%	-3.65%	-0.20%	7.90%	7.02%	-2.75%	-	-
Horiz. %	137.18%	107.99%	112.08%	112.31%	104.08%	97.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,730	124,223	118,177	111,293	103,207	92,134	81,681	7.44%
YoY %	1.21%	5.12%	6.19%	7.83%	12.02%	12.80%	-	-
Horiz. %	153.93%	152.08%	144.68%	136.25%	126.35%	112.80%	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	1,496	2,890	3,240	3,453	4,268	3,838	3,573	-13.50%
YoY %	-48.24%	-10.80%	-6.17%	-19.10%	11.20%	7.42%	-	-
Horiz. %	41.87%	80.88%	90.68%	96.64%	119.45%	107.42%	100.00%	-
Div Payout %	320.51%	140.72%	114.86%	195.91%	279.17%	174.42%	416.01%	-
YoY %	127.76%	22.51%	-41.37%	-29.82%	60.06%	-58.07%	-	-
Horiz. %	77.04%	33.83%	27.61%	47.09%	67.11%	41.93%	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	125,730	124,223	118,177	111,293	103,207	92,134	81,681	7.44%
YoY %	1.21%	5.12%	6.19%	7.83%	12.02%	12.80%	-	-
Horiz. %	153.93%	152.08%	144.68%	136.25%	126.35%	112.80%	100.00%	-
NOSH	119,743	122,994	127,072	127,923	127,416	127,965	127,627	-1.05%
YoY %	-2.64%	-3.21%	-0.67%	0.40%	-0.43%	0.26%	-	-
Horiz. %	93.82%	96.37%	99.57%	100.23%	99.83%	100.26%	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	1.53%	7.98%	10.30%	6.68%	6.28%	9.36%	3.77%	-
YoY %	-80.83%	-22.52%	54.19%	6.37%	-32.91%	148.28%	-	-
Horiz. %	40.58%	211.67%	273.21%	177.19%	166.58%	248.28%	100.00%	-
ROE	0.37%	1.65%	2.39%	1.58%	1.48%	2.39%	1.05%	-
YoY %	-77.58%	-30.96%	51.27%	6.76%	-38.08%	127.62%	-	-
Horiz. %	35.24%	157.14%	227.62%	150.48%	140.95%	227.62%	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	25.51	20.92	21.56	20.63	19.11	18.38	17.85	6.12%
YoY %	21.94%	-2.97%	4.51%	7.95%	3.97%	2.97%	-	-
Horiz. %	142.91%	117.20%	120.78%	115.57%	107.06%	102.97%	100.00%	-
EPS	0.39	1.67	2.22	1.38	1.20	1.72	0.67	-8.62%
YoY %	-76.65%	-24.77%	60.87%	15.00%	-30.23%	156.72%	-	-
Horiz. %	58.21%	249.25%	331.34%	205.97%	179.10%	256.72%	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	6.28	5.29	5.63	5.43	5.01	4.84	4.69	4.98%
YoY %	18.71%	-6.04%	3.68%	8.38%	3.51%	3.20%	-	-
Horiz. %	133.90%	112.79%	120.04%	115.78%	106.82%	103.20%	100.00%	-
EPS	0.10	0.42	0.58	0.36	0.31	0.45	0.18	-9.32%
YoY %	-76.19%	-27.59%	61.11%	16.13%	-31.11%	150.00%	-	-
Horiz. %	55.56%	233.33%	322.22%	200.00%	172.22%	250.00%	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	0.2586	0.2555	0.243	0.2289	0.2123	0.1895	0.168	7.44%
YoY %	1.21%	5.14%	6.16%	7.82%	12.03%	12.80%	-	-
Horiz. %	153.93%	152.08%	144.64%	136.25%	126.37%	112.80%	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	2.20	2.32	2.13	2.25	2.88	2.72	2.80	-3.93%
YoY %	-5.17%	8.92%	-5.33%	-21.88%	5.88%	-2.86%	-	-
Horiz. %	78.57%	82.86%	76.07%	80.36%	102.86%	97.14%	100.00%	-
P/EPS	143.59	29.04	20.72	33.74	45.83	29.07	74.29	11.60%
YoY %	394.46%	40.15%	-38.59%	-26.38%	57.65%	-60.87%	-	-
Horiz. %	193.28%	39.09%	27.89%	45.42%	61.69%	39.13%	100.00%	-
EY	0.70	3.44	4.83	2.96	2.18	3.44	1.35	-10.36%
YoY %	-79.65%	-28.78%	63.18%	35.78%	-36.63%	154.81%	-	-
Horiz. %	51.85%	254.81%	357.78%	219.26%	161.48%	254.81%	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	2.55	2.58	2.09	2.23	2.83	2.72	2.86	-1.89%
YoY %	-1.16%	23.44%	-6.28%	-21.20%	4.04%	-4.90%	-	-
Horiz. %	89.16%	90.21%	73.08%	77.97%	98.95%	95.10%	100.00%	-
P/EPS	166.67	32.34	20.27	33.38	45.00	29.07	75.77	14.03%
YoY %	415.37%	59.55%	-39.28%	-25.82%	54.80%	-61.63%	-	-
Horiz. %	219.97%	42.68%	26.75%	44.05%	59.39%	38.37%	100.00%	-
EY	0.60	3.09	4.93	3.00	2.22	3.44	1.32	-12.30%
YoY %	-80.58%	-37.32%	64.33%	35.14%	-35.47%	160.61%	-	-
Horiz. %	45.45%	234.09%	373.48%	227.27%	168.18%	260.61%	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