[QSR] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -7.47%
YoY- -16.02%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 887,026 896,553 857,395 923,115 821,491 825,556 779,752 8.94%
PBT 63,282 54,325 58,739 82,002 58,486 65,715 63,725 -0.46%
Tax -18,691 -18,176 -18,500 -28,362 -18,662 -20,600 -19,900 -4.08%
NP 44,591 36,149 40,239 53,640 39,824 45,115 43,825 1.15%
-
NP to SH 26,870 22,233 24,029 38,695 22,668 26,474 25,268 4.17%
-
Tax Rate 29.54% 33.46% 31.50% 34.59% 31.91% 31.35% 31.23% -
Total Cost 842,435 860,404 817,156 869,475 781,667 780,441 735,927 9.40%
-
Net Worth 1,019,504 1,005,092 978,426 881,729 858,763 846,277 822,808 15.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 13,919 - -
Div Payout % - - - - - 52.58% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,019,504 1,005,092 978,426 881,729 858,763 846,277 822,808 15.31%
NOSH 287,995 287,992 287,772 280,805 278,819 278,380 277,975 2.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.03% 4.03% 4.69% 5.81% 4.85% 5.46% 5.62% -
ROE 2.64% 2.21% 2.46% 4.39% 2.64% 3.13% 3.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 308.00 311.31 297.94 328.74 294.63 296.56 280.51 6.41%
EPS 9.33 7.72 8.35 13.78 8.13 9.51 9.09 1.74%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.54 3.49 3.40 3.14 3.08 3.04 2.96 12.63%
Adjusted Per Share Value based on latest NOSH - 287,992
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 308.00 311.31 297.71 320.53 285.24 286.66 270.75 8.94%
EPS 9.33 7.72 8.34 13.44 7.87 9.19 8.77 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 4.83 0.00 -
NAPS 3.54 3.49 3.3974 3.0616 2.9819 2.9385 2.857 15.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.53 6.63 6.40 6.50 5.50 5.86 5.27 -
P/RPS 2.12 2.13 2.15 1.98 1.87 1.98 1.88 8.31%
P/EPS 69.99 85.88 76.65 47.17 67.65 61.62 57.98 13.33%
EY 1.43 1.16 1.30 2.12 1.48 1.62 1.72 -11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.84 1.90 1.88 2.07 1.79 1.93 1.78 2.22%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 22/05/12 28/02/12 25/11/11 24/08/11 24/05/11 -
Price 6.73 6.50 6.54 6.47 5.70 5.86 5.89 -
P/RPS 2.19 2.09 2.20 1.97 1.93 1.98 2.10 2.82%
P/EPS 72.13 84.20 78.32 46.95 70.11 61.62 64.80 7.38%
EY 1.39 1.19 1.28 2.13 1.43 1.62 1.54 -6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.90 1.86 1.92 2.06 1.85 1.93 1.99 -3.03%

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

Post a Comment