[CHEETAH] YoY Quarter Result on 30-Jun-2015 [#4]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	37,142	39,810	35,271	28,562	30,546	25,734	27,397	5.20%
YoY %	-6.70%	12.87%	23.49%	-6.50%	18.70%	-6.07%	-	-
Horiz. %	135.57%	145.31%	128.74%	104.25%	111.49%	93.93%	100.00%	-
PBT	6,899	5,716	2,932	2,200	602	2,951	4,003	9.49%
YoY %	20.70%	94.95%	33.27%	265.45%	-79.60%	-26.28%	-	-
Horiz. %	172.35%	142.79%	73.25%	54.96%	15.04%	73.72%	100.00%	-
Tax	-317	-606	-913	-779	-135	-897	-1,182	-19.68%
YoY %	47.69%	33.63%	-17.20%	-477.04%	84.95%	24.11%	-	-
Horiz. %	26.82%	51.27%	77.24%	65.91%	11.42%	75.89%	100.00%	-
NP	6,582	5,110	2,019	1,421	467	2,054	2,821	15.15%
YoY %	28.81%	153.10%	42.08%	204.28%	-77.26%	-27.19%	-	-
Horiz. %	233.32%	181.14%	71.57%	50.37%	16.55%	72.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,582	5,110	2,019	1,421	467	2,054	2,821	15.15%
YoY %	28.81%	153.10%	42.08%	204.28%	-77.26%	-27.19%	-	-
Horiz. %	233.32%	181.14%	71.57%	50.37%	16.55%	72.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.59%	10.60%	31.14%	35.41%	22.43%	30.40%	29.53%	-
YoY %	-56.70%	-65.96%	-12.06%	57.87%	-26.22%	2.95%	-	-
Horiz. %	15.54%	35.90%	105.45%	119.91%	75.96%	102.95%	100.00%	-
Total Cost	30,560	34,700	33,252	27,141	30,079	23,680	24,576	3.69%
YoY %	-11.93%	4.35%	22.52%	-9.77%	27.02%	-3.65%	-	-
Horiz. %	124.35%	141.19%	135.30%	110.44%	122.39%	96.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,200	128,953	130,641	128,853	125,730	124,223	118,177	1.49%
YoY %	0.19%	-1.29%	1.39%	2.48%	1.21%	5.12%	-	-
Horiz. %	109.33%	109.12%	110.55%	109.03%	106.39%	105.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	461	-	890	903	1,496	2,890	3,240	-27.73%
YoY %	0.00%	-	-1.44%	-39.64%	-48.24%	-10.80%	-	-
Horiz. %	14.23%	-	27.47%	27.87%	46.17%	89.20%	100.00%	-
Div Payout %	7.01%	-	44.12%	63.56%	320.51%	140.72%	114.86%	-
YoY %	0.00%	-	-30.59%	-80.17%	127.76%	22.51%	-	-
Horiz. %	6.10%	-	38.41%	55.34%	279.04%	122.51%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	129,200	128,953	130,641	128,853	125,730	124,223	118,177	1.49%
YoY %	0.19%	-1.29%	1.39%	2.48%	1.21%	5.12%	-	-
Horiz. %	109.33%	109.12%	110.55%	109.03%	106.39%	105.12%	100.00%	-
NOSH	127,620	127,620	118,764	120,423	119,743	122,994	127,072	0.07%
YoY %	0.00%	7.46%	-1.38%	0.57%	-2.64%	-3.21%	-	-
Horiz. %	100.43%	100.43%	93.46%	94.77%	94.23%	96.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	17.72%	12.84%	5.72%	4.98%	1.53%	7.98%	10.30%	-
YoY %	38.01%	124.48%	14.86%	225.49%	-80.83%	-22.52%	-	-
Horiz. %	172.04%	124.66%	55.53%	48.35%	14.85%	77.48%	100.00%	-
ROE	5.09%	3.96%	1.55%	1.10%	0.37%	1.65%	2.39%	-
YoY %	28.54%	155.48%	40.91%	197.30%	-77.58%	-30.96%	-	-
Horiz. %	212.97%	165.69%	64.85%	46.03%	15.48%	69.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	32.20	33.96	29.70	23.72	25.51	20.92	21.56	6.91%
YoY %	-5.18%	14.34%	25.21%	-7.02%	21.94%	-2.97%	-	-
Horiz. %	149.35%	157.51%	137.76%	110.02%	118.32%	97.03%	100.00%	-
EPS	5.69	4.36	1.70	1.18	0.39	1.67	2.22	16.97%
YoY %	30.50%	156.47%	44.07%	202.56%	-76.65%	-24.77%	-	-
Horiz. %	256.31%	196.40%	76.58%	53.15%	17.57%	75.23%	100.00%	-
DPS	0.40	0.00	0.75	0.75	1.25	2.35	2.55	-26.55%
YoY %	0.00%	0.00%	0.00%	-40.00%	-46.81%	-7.84%	-	-
Horiz. %	15.69%	0.00%	29.41%	29.41%	49.02%	92.16%	100.00%	-
NAPS	1.12	1.10	1.10	1.07	1.05	1.01	0.93	3.14%
YoY %	1.82%	0.00%	2.80%	1.90%	3.96%	8.60%	-	-
Horiz. %	120.43%	118.28%	118.28%	115.05%	112.90%	108.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 120,423
RPS	7.64	8.19	7.25	5.87	6.28	5.29	5.63	5.21%
YoY %	-6.72%	12.97%	23.51%	-6.53%	18.71%	-6.04%	-	-
Horiz. %	135.70%	145.47%	128.77%	104.26%	111.55%	93.96%	100.00%	-
EPS	1.35	1.05	0.42	0.29	0.10	0.42	0.58	15.11%
YoY %	28.57%	150.00%	44.83%	190.00%	-76.19%	-27.59%	-	-
Horiz. %	232.76%	181.03%	72.41%	50.00%	17.24%	72.41%	100.00%	-
DPS	0.09	0.00	0.18	0.19	0.31	0.59	0.67	-28.42%
YoY %	0.00%	0.00%	-5.26%	-38.71%	-47.46%	-11.94%	-	-
Horiz. %	13.43%	0.00%	26.87%	28.36%	46.27%	88.06%	100.00%	-
NAPS	0.2657	0.2652	0.2687	0.265	0.2586	0.2555	0.243	1.49%
YoY %	0.19%	-1.30%	1.40%	2.47%	1.21%	5.14%	-	-
Horiz. %	109.34%	109.14%	110.58%	109.05%	106.42%	105.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.40	0.425	0.45	0.47	0.56	0.485	0.46	-
P/RPS	1.24	1.25	1.52	1.98	2.20	2.32	2.13	-8.61%
YoY %	-0.80%	-17.76%	-23.23%	-10.00%	-5.17%	8.92%	-	-
Horiz. %	58.22%	58.69%	71.36%	92.96%	103.29%	108.92%	100.00%	-
P/EPS	7.01	9.75	26.47	39.83	143.59	29.04	20.72	-16.51%
YoY %	-28.10%	-63.17%	-33.54%	-72.26%	394.46%	40.15%	-	-
Horiz. %	33.83%	47.06%	127.75%	192.23%	693.00%	140.15%	100.00%	-
EY	14.26	10.26	3.78	2.51	0.70	3.44	4.83	19.76%
YoY %	38.99%	171.43%	50.60%	258.57%	-79.65%	-28.78%	-	-
Horiz. %	295.24%	212.42%	78.26%	51.97%	14.49%	71.22%	100.00%	-
DY	1.00	0.00	1.67	1.60	2.23	4.85	5.54	-24.81%
YoY %	0.00%	0.00%	4.37%	-28.25%	-54.02%	-12.45%	-	-
Horiz. %	18.05%	0.00%	30.14%	28.88%	40.25%	87.55%	100.00%	-
P/NAPS	0.36	0.39	0.41	0.44	0.53	0.48	0.49	-5.00%
YoY %	-7.69%	-4.88%	-6.82%	-16.98%	10.42%	-2.04%	-	-
Horiz. %	73.47%	79.59%	83.67%	89.80%	108.16%	97.96%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	24/08/17	29/08/16	24/08/15	28/08/14	29/08/13	29/08/12	-
Price	0.40	0.41	0.46	0.37	0.65	0.54	0.45	-
P/RPS	1.24	1.21	1.55	1.56	2.55	2.58	2.09	-8.32%
YoY %	2.48%	-21.94%	-0.64%	-38.82%	-1.16%	23.44%	-	-
Horiz. %	59.33%	57.89%	74.16%	74.64%	122.01%	123.44%	100.00%	-
P/EPS	7.01	9.41	27.06	31.36	166.67	32.34	20.27	-16.21%
YoY %	-25.50%	-65.23%	-13.71%	-81.18%	415.37%	59.55%	-	-
Horiz. %	34.58%	46.42%	133.50%	154.71%	822.25%	159.55%	100.00%	-
EY	14.26	10.63	3.70	3.19	0.60	3.09	4.93	19.35%
YoY %	34.15%	187.30%	15.99%	431.67%	-80.58%	-37.32%	-	-
Horiz. %	289.25%	215.62%	75.05%	64.71%	12.17%	62.68%	100.00%	-
DY	1.00	0.00	1.63	2.03	1.92	4.35	5.67	-25.10%
YoY %	0.00%	0.00%	-19.70%	5.73%	-55.86%	-23.28%	-	-
Horiz. %	17.64%	0.00%	28.75%	35.80%	33.86%	76.72%	100.00%	-
P/NAPS	0.36	0.37	0.42	0.35	0.62	0.53	0.48	-4.67%
YoY %	-2.70%	-11.90%	20.00%	-43.55%	16.98%	10.42%	-	-
Horiz. %	75.00%	77.08%	87.50%	72.92%	129.17%	110.42%	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