[QSR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	532,752	391,841	260,035	128,828	466,379	338,943	213,414	83.51%
YoY %	35.96%	50.69%	101.85%	-72.38%	37.60%	58.82%	-	-
Horiz. %	249.63%	183.61%	121.85%	60.37%	218.53%	158.82%	100.00%	-
PBT	97,739	72,153	48,366	23,430	80,186	56,781	31,867	110.38%
YoY %	35.46%	49.18%	106.43%	-70.78%	41.22%	78.18%	-	-
Horiz. %	306.71%	226.42%	151.77%	73.52%	251.63%	178.18%	100.00%	-
Tax	-14,000	-9,600	-6,800	-3,370	-13,170	-8,000	-3,520	149.98%
YoY %	-45.83%	-41.18%	-101.78%	74.41%	-64.62%	-127.27%	-	-
Horiz. %	397.73%	272.73%	193.18%	95.74%	374.15%	227.27%	100.00%	-
NP	83,739	62,553	41,566	20,060	67,016	48,781	28,347	105.20%
YoY %	33.87%	50.49%	107.21%	-70.07%	37.38%	72.09%	-	-
Horiz. %	295.41%	220.67%	146.63%	70.77%	236.41%	172.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,293	63,496	42,211	20,453	67,016	48,781	28,347	107.72%
YoY %	34.33%	50.43%	106.38%	-69.48%	37.38%	72.09%	-	-
Horiz. %	300.89%	224.00%	148.91%	72.15%	236.41%	172.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.32%	13.31%	14.06%	14.38%	16.42%	14.09%	11.05%	-
YoY %	7.59%	-5.33%	-2.23%	-12.42%	16.54%	27.51%	-	-
Horiz. %	129.59%	120.45%	127.24%	130.14%	148.60%	127.51%	100.00%	-
Total Cost	449,013	329,288	218,469	108,768	399,363	290,162	185,067	80.07%
YoY %	36.36%	50.73%	100.86%	-72.76%	37.63%	56.79%	-	-
Horiz. %	242.62%	177.93%	118.05%	58.77%	215.79%	156.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	610,419	592,958	568,589	537,695	476,056	466,216	456,497	21.26%
YoY %	2.94%	4.29%	5.75%	12.95%	2.11%	2.13%	-	-
Horiz. %	133.72%	129.89%	124.55%	117.79%	104.28%	102.13%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	30,382	10,980	10,830	-	22,085	9,815	9,817	111.64%
YoY %	176.70%	1.39%	0.00%	-	125.01%	-0.02%	-	-
Horiz. %	309.48%	111.85%	110.32%	-	224.97%	99.98%	100.00%	-
Div Payout %	35.62%	17.29%	25.66%	-	32.95%	20.12%	34.63%	-
YoY %	106.02%	-32.62%	0.00%	-	63.77%	-41.90%	-	-
Horiz. %	102.86%	49.93%	74.10%	-	95.15%	58.10%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	610,419	592,958	568,589	537,695	476,056	466,216	456,497	21.26%
YoY %	2.94%	4.29%	5.75%	12.95%	2.11%	2.13%	-	-
Horiz. %	133.72%	129.89%	124.55%	117.79%	104.28%	102.13%	100.00%	-
NOSH	276,207	274,517	270,756	257,270	245,389	245,377	245,428	8.15%
YoY %	0.62%	1.39%	5.24%	4.84%	0.00%	-0.02%	-	-
Horiz. %	112.54%	111.85%	110.32%	104.83%	99.98%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	15.72%	15.96%	15.98%	15.57%	14.37%	14.39%	13.28%	-
YoY %	-1.50%	-0.13%	2.63%	8.35%	-0.14%	8.36%	-	-
Horiz. %	118.37%	120.18%	120.33%	117.24%	108.21%	108.36%	100.00%	-
ROE	13.97%	10.71%	7.42%	3.80%	14.08%	10.46%	6.21%	-
YoY %	30.44%	44.34%	95.26%	-73.01%	34.61%	68.44%	-	-
Horiz. %	224.96%	172.46%	119.48%	61.19%	226.73%	168.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	192.88	142.74	96.04	50.07	190.06	138.13	86.96	69.66%
YoY %	35.13%	48.63%	91.81%	-73.66%	37.60%	58.84%	-	-
Horiz. %	221.80%	164.14%	110.44%	57.58%	218.56%	158.84%	100.00%	-
EPS	30.88	23.13	15.59	7.95	27.31	19.88	11.55	92.05%
YoY %	33.51%	48.36%	96.10%	-70.89%	37.37%	72.12%	-	-
Horiz. %	267.36%	200.26%	134.98%	68.83%	236.45%	172.12%	100.00%	-
DPS	11.00	4.00	4.00	0.00	9.00	4.00	4.00	95.68%
YoY %	175.00%	0.00%	0.00%	0.00%	125.00%	0.00%	-	-
Horiz. %	275.00%	100.00%	100.00%	0.00%	225.00%	100.00%	100.00%	-
NAPS	2.21	2.16	2.10	2.09	1.94	1.90	1.86	12.12%
YoY %	2.31%	2.86%	0.48%	7.73%	2.11%	2.15%	-	-
Horiz. %	118.82%	116.13%	112.90%	112.37%	104.30%	102.15%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 257,270
RPS	184.99	136.06	90.29	44.73	161.94	117.69	74.10	83.51%
YoY %	35.96%	50.69%	101.86%	-72.38%	37.60%	58.83%	-	-
Horiz. %	249.65%	183.62%	121.85%	60.36%	218.54%	158.83%	100.00%	-
EPS	29.62	22.05	14.66	7.10	23.27	16.94	9.84	107.78%
YoY %	34.33%	50.41%	106.48%	-69.49%	37.37%	72.15%	-	-
Horiz. %	301.02%	224.09%	148.98%	72.15%	236.48%	172.15%	100.00%	-
DPS	10.55	3.81	3.76	0.00	7.67	3.41	3.41	111.59%
YoY %	176.90%	1.33%	0.00%	0.00%	124.93%	0.00%	-	-
Horiz. %	309.38%	111.73%	110.26%	0.00%	224.93%	100.00%	100.00%	-
NAPS	2.1195	2.0589	1.9743	1.867	1.653	1.6188	1.5851	21.26%
YoY %	2.94%	4.29%	5.75%	12.95%	2.11%	2.13%	-	-
Horiz. %	133.71%	129.89%	124.55%	117.78%	104.28%	102.13%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.43	2.32	2.30	1.93	3.20	3.30	3.18	-
P/RPS	1.26	1.63	2.39	3.85	1.68	2.39	3.66	-50.72%
YoY %	-22.70%	-31.80%	-37.92%	129.17%	-29.71%	-34.70%	-	-
Horiz. %	34.43%	44.54%	65.30%	105.19%	45.90%	65.30%	100.00%	-
P/EPS	7.87	10.03	14.75	24.28	11.72	16.60	27.53	-56.43%
YoY %	-21.54%	-32.00%	-39.25%	107.17%	-29.40%	-39.70%	-	-
Horiz. %	28.59%	36.43%	53.58%	88.19%	42.57%	60.30%	100.00%	-
EY	12.71	9.97	6.78	4.12	8.53	6.02	3.63	129.70%
YoY %	27.48%	47.05%	64.56%	-51.70%	41.69%	65.84%	-	-
Horiz. %	350.14%	274.66%	186.78%	113.50%	234.99%	165.84%	100.00%	-
DY	4.53	1.72	1.74	0.00	2.81	1.21	1.26	133.77%
YoY %	163.37%	-1.15%	0.00%	0.00%	132.23%	-3.97%	-	-
Horiz. %	359.52%	136.51%	138.10%	0.00%	223.02%	96.03%	100.00%	-
P/NAPS	1.10	1.07	1.10	0.92	1.65	1.74	1.71	-25.38%
YoY %	2.80%	-2.73%	19.57%	-44.24%	-5.17%	1.75%	-	-
Horiz. %	64.33%	62.57%	64.33%	53.80%	96.49%	101.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	20/11/08	20/08/08	21/05/08	22/02/08	29/11/07	30/08/07	-
Price	2.60	2.20	2.31	2.44	2.74	3.22	3.10	-
P/RPS	1.35	1.54	2.41	4.87	1.44	2.33	3.57	-47.55%
YoY %	-12.34%	-36.10%	-50.51%	238.19%	-38.20%	-34.73%	-	-
Horiz. %	37.82%	43.14%	67.51%	136.41%	40.34%	65.27%	100.00%	-
P/EPS	8.42	9.51	14.82	30.69	10.03	16.20	26.84	-53.66%
YoY %	-11.46%	-35.83%	-51.71%	205.98%	-38.09%	-39.64%	-	-
Horiz. %	31.37%	35.43%	55.22%	114.34%	37.37%	60.36%	100.00%	-
EY	11.88	10.51	6.75	3.26	9.97	6.17	3.73	115.71%
YoY %	13.04%	55.70%	107.06%	-67.30%	61.59%	65.42%	-	-
Horiz. %	318.50%	281.77%	180.97%	87.40%	267.29%	165.42%	100.00%	-
DY	4.23	1.82	1.73	0.00	3.28	1.24	1.29	119.92%
YoY %	132.42%	5.20%	0.00%	0.00%	164.52%	-3.88%	-	-
Horiz. %	327.91%	141.09%	134.11%	0.00%	254.26%	96.12%	100.00%	-
P/NAPS	1.18	1.02	1.10	1.17	1.41	1.69	1.67	-20.58%
YoY %	15.69%	-7.27%	-5.98%	-17.02%	-16.57%	1.20%	-	-
Horiz. %	70.66%	61.08%	65.87%	70.06%	84.43%	101.20%	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