[QSR] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	451,924	426,828	415,204	428,543	425,450	406,132	397,540	8.91%
YoY %	5.88%	2.80%	-3.11%	0.73%	4.76%	2.16%	-	-
Horiz. %	113.68%	107.37%	104.44%	107.80%	107.02%	102.16%	100.00%	-
PBT	75,708	63,734	59,200	65,832	69,014	58,956	57,352	20.31%
YoY %	18.79%	7.66%	-10.07%	-4.61%	17.06%	2.80%	-	-
Horiz. %	132.01%	111.13%	103.22%	114.79%	120.33%	102.80%	100.00%	-
Tax	-10,666	-7,040	-6,080	-11,286	-11,866	-9,800	-9,544	7.68%
YoY %	-51.51%	-15.79%	46.13%	4.89%	-21.08%	-2.68%	-	-
Horiz. %	111.76%	73.76%	63.70%	118.25%	124.33%	102.68%	100.00%	-
NP	65,041	56,694	53,120	54,546	57,148	49,156	47,808	22.75%
YoY %	14.72%	6.73%	-2.61%	-4.55%	16.26%	2.82%	-	-
Horiz. %	136.05%	118.59%	111.11%	114.09%	119.54%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,041	56,694	53,120	54,546	57,148	49,156	47,808	22.75%
YoY %	14.72%	6.73%	-2.61%	-4.55%	16.26%	2.82%	-	-
Horiz. %	136.05%	118.59%	111.11%	114.09%	119.54%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	11.05%	10.27%	17.14%	17.19%	16.62%	16.64%	-
YoY %	27.51%	7.59%	-40.08%	-0.29%	3.43%	-0.12%	-	-
Horiz. %	84.68%	66.41%	61.72%	103.00%	103.31%	99.88%	100.00%	-
Total Cost	386,882	370,134	362,084	373,997	368,302	356,976	349,732	6.95%
YoY %	4.52%	2.22%	-3.19%	1.55%	3.17%	2.07%	-	-
Horiz. %	110.62%	105.83%	103.53%	106.94%	105.31%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	466,216	456,497	438,583	419,741	409,116	404,021	391,199	12.39%
YoY %	2.13%	4.08%	4.49%	2.60%	1.26%	3.28%	-	-
Horiz. %	119.18%	116.69%	112.11%	107.30%	104.58%	103.28%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	13,086	19,634	-	21,710	9,626	14,429	28,799	-40.86%
YoY %	-33.35%	0.00%	-	125.54%	-33.29%	-49.90%	-	-
Horiz. %	45.44%	68.18%	-	75.38%	33.42%	50.10%	100.00%	-
Div Payout %	20.12%	34.63%	-	39.80%	16.84%	29.35%	60.24%	-
YoY %	-41.90%	0.00%	-	136.34%	-42.62%	-51.28%	-	-
Horiz. %	33.40%	57.49%	-	66.07%	27.95%	48.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	466,216	456,497	438,583	419,741	409,116	404,021	391,199	12.39%
YoY %	2.13%	4.08%	4.49%	2.60%	1.26%	3.28%	-	-
Horiz. %	119.18%	116.69%	112.11%	107.30%	104.58%	103.28%	100.00%	-
NOSH	245,377	245,428	245,018	241,230	240,656	240,489	239,999	1.48%
YoY %	-0.02%	0.17%	1.57%	0.24%	0.07%	0.20%	-	-
Horiz. %	102.24%	102.26%	102.09%	100.51%	100.27%	100.20%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	14.39%	13.28%	12.79%	12.73%	13.43%	12.10%	12.03%	-
YoY %	8.36%	3.83%	0.47%	-5.21%	10.99%	0.58%	-	-
Horiz. %	119.62%	110.39%	106.32%	105.82%	111.64%	100.58%	100.00%	-
ROE	13.95%	12.42%	12.11%	13.00%	13.97%	12.17%	12.22%	-
YoY %	12.32%	2.56%	-6.85%	-6.94%	14.79%	-0.41%	-	-
Horiz. %	114.16%	101.64%	99.10%	106.38%	114.32%	99.59%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	184.18	173.91	169.46	177.65	176.79	168.88	165.64	7.32%
YoY %	5.91%	2.63%	-4.61%	0.49%	4.68%	1.96%	-	-
Horiz. %	111.19%	104.99%	102.31%	107.25%	106.73%	101.96%	100.00%	-
EPS	26.51	23.10	21.68	22.62	23.75	20.44	19.92	20.96%
YoY %	14.76%	6.55%	-4.16%	-4.76%	16.19%	2.61%	-	-
Horiz. %	133.08%	115.96%	108.84%	113.55%	119.23%	102.61%	100.00%	-
DPS	5.33	8.00	0.00	9.00	4.00	6.00	12.00	-41.75%
YoY %	-33.38%	0.00%	0.00%	125.00%	-33.33%	-50.00%	-	-
Horiz. %	44.42%	66.67%	0.00%	75.00%	33.33%	50.00%	100.00%	-
NAPS	1.90	1.86	1.79	1.74	1.70	1.68	1.63	10.74%
YoY %	2.15%	3.91%	2.87%	2.35%	1.19%	3.07%	-	-
Horiz. %	116.56%	114.11%	109.82%	106.75%	104.29%	103.07%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 241,345
RPS	156.92	148.21	144.17	148.80	147.73	141.02	138.04	8.91%
YoY %	5.88%	2.80%	-3.11%	0.72%	4.76%	2.16%	-	-
Horiz. %	113.68%	107.37%	104.44%	107.79%	107.02%	102.16%	100.00%	-
EPS	22.58	19.69	18.44	18.94	19.84	17.07	16.60	22.74%
YoY %	14.68%	6.78%	-2.64%	-4.54%	16.23%	2.83%	-	-
Horiz. %	136.02%	118.61%	111.08%	114.10%	119.52%	102.83%	100.00%	-
DPS	4.54	6.82	0.00	7.54	3.34	5.01	10.00	-40.90%
YoY %	-33.43%	0.00%	0.00%	125.75%	-33.33%	-49.90%	-	-
Horiz. %	45.40%	68.20%	0.00%	75.40%	33.40%	50.10%	100.00%	-
NAPS	1.6188	1.5851	1.5229	1.4575	1.4206	1.4029	1.3584	12.39%
YoY %	2.13%	4.08%	4.49%	2.60%	1.26%	3.28%	-	-
Horiz. %	119.17%	116.69%	112.11%	107.30%	104.58%	103.28%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.30	3.18	3.72	3.36	3.60	3.18	3.00	-
P/RPS	1.79	1.83	2.20	1.89	2.04	1.88	1.81	-0.73%
YoY %	-2.19%	-16.82%	16.40%	-7.35%	8.51%	3.87%	-	-
Horiz. %	98.90%	101.10%	121.55%	104.42%	112.71%	103.87%	100.00%	-
P/EPS	12.45	13.77	17.16	14.86	15.16	15.56	15.06	-11.90%
YoY %	-9.59%	-19.76%	15.48%	-1.98%	-2.57%	3.32%	-	-
Horiz. %	82.67%	91.43%	113.94%	98.67%	100.66%	103.32%	100.00%	-
EY	8.03	7.26	5.83	6.73	6.60	6.43	6.64	13.49%
YoY %	10.61%	24.53%	-13.37%	1.97%	2.64%	-3.16%	-	-
Horiz. %	120.93%	109.34%	87.80%	101.36%	99.40%	96.84%	100.00%	-
DY	1.62	2.52	0.00	2.68	1.11	1.89	4.00	-45.23%
YoY %	-35.71%	0.00%	0.00%	141.44%	-41.27%	-52.75%	-	-
Horiz. %	40.50%	63.00%	0.00%	67.00%	27.75%	47.25%	100.00%	-
P/NAPS	1.74	1.71	2.08	1.93	2.12	1.89	1.84	-3.65%
YoY %	1.75%	-17.79%	7.77%	-8.96%	12.17%	2.72%	-	-
Horiz. %	94.57%	92.93%	113.04%	104.89%	115.22%	102.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	30/08/07	22/05/07	15/02/07	20/11/06	29/08/06	16/05/06	-
Price	3.22	3.10	3.56	3.40	3.56	3.18	3.20	-
P/RPS	1.75	1.78	2.10	1.91	2.01	1.88	1.93	-6.31%
YoY %	-1.69%	-15.24%	9.95%	-4.98%	6.91%	-2.59%	-	-
Horiz. %	90.67%	92.23%	108.81%	98.96%	104.15%	97.41%	100.00%	-
P/EPS	12.15	13.42	16.42	15.04	14.99	15.56	16.06	-16.95%
YoY %	-9.46%	-18.27%	9.18%	0.33%	-3.66%	-3.11%	-	-
Horiz. %	75.65%	83.56%	102.24%	93.65%	93.34%	96.89%	100.00%	-
EY	8.23	7.45	6.09	6.65	6.67	6.43	6.23	20.37%
YoY %	10.47%	22.33%	-8.42%	-0.30%	3.73%	3.21%	-	-
Horiz. %	132.10%	119.58%	97.75%	106.74%	107.06%	103.21%	100.00%	-
DY	1.66	2.58	0.00	2.65	1.12	1.89	3.75	-41.88%
YoY %	-35.66%	0.00%	0.00%	136.61%	-40.74%	-49.60%	-	-
Horiz. %	44.27%	68.80%	0.00%	70.67%	29.87%	50.40%	100.00%	-
P/NAPS	1.69	1.67	1.99	1.95	2.09	1.89	1.96	-9.40%
YoY %	1.20%	-16.08%	2.05%	-6.70%	10.58%	-3.57%	-	-
Horiz. %	86.22%	85.20%	101.53%	99.49%	106.63%	96.43%	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