[QSR] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	491,406	466,379	448,398	438,891	432,959	428,543	421,178	10.81%
YoY %	5.37%	4.01%	2.17%	1.37%	1.03%	1.75%	-	-
Horiz. %	116.67%	110.73%	106.46%	104.21%	102.80%	101.75%	100.00%	-
PBT	88,816	80,186	70,852	68,221	66,294	65,832	73,659	13.27%
YoY %	10.76%	13.17%	3.86%	2.91%	0.70%	-10.63%	-	-
Horiz. %	120.58%	108.86%	96.19%	92.62%	90.00%	89.37%	100.00%	-
Tax	-15,020	-13,170	-10,386	-9,906	-10,420	-11,286	-12,994	10.13%
YoY %	-14.05%	-26.81%	-4.85%	4.93%	7.67%	13.14%	-	-
Horiz. %	115.59%	101.35%	79.93%	76.24%	80.19%	86.86%	100.00%	-
NP	73,796	67,016	60,466	58,315	55,874	54,546	60,665	13.94%
YoY %	10.12%	10.83%	3.69%	4.37%	2.43%	-10.09%	-	-
Horiz. %	121.65%	110.47%	99.67%	96.13%	92.10%	89.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,189	67,016	60,466	58,315	55,874	54,546	60,665	14.34%
YoY %	10.70%	10.83%	3.69%	4.37%	2.43%	-10.09%	-	-
Horiz. %	122.29%	110.47%	99.67%	96.13%	92.10%	89.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.91%	16.42%	14.66%	14.52%	15.72%	17.14%	17.64%	-
YoY %	2.98%	12.01%	0.96%	-7.63%	-8.28%	-2.83%	-	-
Horiz. %	95.86%	93.08%	83.11%	82.31%	89.12%	97.17%	100.00%	-
Total Cost	417,610	399,363	387,932	380,576	377,085	373,997	360,513	10.28%
YoY %	4.57%	2.95%	1.93%	0.93%	0.83%	3.74%	-	-
Horiz. %	115.84%	110.78%	107.61%	105.57%	104.60%	103.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	537,695	476,122	466,081	456,427	438,583	419,940	408,961	19.99%
YoY %	12.93%	2.15%	2.12%	4.07%	4.44%	2.68%	-	-
Horiz. %	131.48%	116.42%	113.97%	111.61%	107.24%	102.68%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	22,086	22,086	24,296	24,296	14,480	21,680	16,365	22.10%
YoY %	0.00%	-9.10%	0.00%	67.79%	-33.21%	32.48%	-	-
Horiz. %	134.96%	134.96%	148.46%	148.46%	88.48%	132.48%	100.00%	-
Div Payout %	29.77%	32.96%	40.18%	41.66%	25.92%	39.75%	26.98%	-
YoY %	-9.68%	-17.97%	-3.55%	60.73%	-34.79%	47.33%	-	-
Horiz. %	110.34%	122.16%	148.93%	154.41%	96.07%	147.33%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	537,695	476,122	466,081	456,427	438,583	419,940	408,961	19.99%
YoY %	12.93%	2.15%	2.12%	4.07%	4.44%	2.68%	-	-
Horiz. %	131.48%	116.42%	113.97%	111.61%	107.24%	102.68%	100.00%	-
NOSH	257,270	245,423	245,306	245,390	245,018	241,345	240,565	4.57%
YoY %	4.83%	0.05%	-0.03%	0.15%	1.52%	0.32%	-	-
Horiz. %	106.94%	102.02%	101.97%	102.01%	101.85%	100.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	15.02%	14.37%	13.48%	13.29%	12.91%	12.73%	14.40%	-
YoY %	4.52%	6.60%	1.43%	2.94%	1.41%	-11.60%	-	-
Horiz. %	104.31%	99.79%	93.61%	92.29%	89.65%	88.40%	100.00%	-
ROE	13.80%	14.08%	12.97%	12.78%	12.74%	12.99%	14.83%	-
YoY %	-1.99%	8.56%	1.49%	0.31%	-1.92%	-12.41%	-	-
Horiz. %	93.05%	94.94%	87.46%	86.18%	85.91%	87.59%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	191.01	190.03	182.79	178.85	176.70	177.56	175.08	5.97%
YoY %	0.52%	3.96%	2.20%	1.22%	-0.48%	1.42%	-	-
Horiz. %	109.10%	108.54%	104.40%	102.15%	100.93%	101.42%	100.00%	-
EPS	28.84	27.31	24.65	23.76	22.80	22.60	25.22	9.34%
YoY %	5.60%	10.79%	3.75%	4.21%	0.88%	-10.39%	-	-
Horiz. %	114.35%	108.29%	97.74%	94.21%	90.40%	89.61%	100.00%	-
DPS	8.59	9.00	10.00	10.00	6.00	9.00	6.80	16.84%
YoY %	-4.56%	-10.00%	0.00%	66.67%	-33.33%	32.35%	-	-
Horiz. %	126.32%	132.35%	147.06%	147.06%	88.24%	132.35%	100.00%	-
NAPS	2.09	1.94	1.90	1.86	1.79	1.74	1.70	14.74%
YoY %	7.73%	2.11%	2.15%	3.91%	2.87%	2.35%	-	-
Horiz. %	122.94%	114.12%	111.76%	109.41%	105.29%	102.35%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 245,390
RPS	170.63	161.94	155.70	152.39	150.34	148.80	146.24	10.82%
YoY %	5.37%	4.01%	2.17%	1.36%	1.03%	1.75%	-	-
Horiz. %	116.68%	110.74%	106.47%	104.21%	102.80%	101.75%	100.00%	-
EPS	25.76	23.27	21.00	20.25	19.40	18.94	21.06	14.35%
YoY %	10.70%	10.81%	3.70%	4.38%	2.43%	-10.07%	-	-
Horiz. %	122.32%	110.49%	99.72%	96.15%	92.12%	89.93%	100.00%	-
DPS	7.67	7.67	8.44	8.44	5.03	7.53	5.68	22.14%
YoY %	0.00%	-9.12%	0.00%	67.79%	-33.20%	32.57%	-	-
Horiz. %	135.04%	135.04%	148.59%	148.59%	88.56%	132.57%	100.00%	-
NAPS	1.867	1.6532	1.6184	1.5848	1.5229	1.4582	1.42	19.99%
YoY %	12.93%	2.15%	2.12%	4.06%	4.44%	2.69%	-	-
Horiz. %	131.48%	116.42%	113.97%	111.61%	107.25%	102.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.93	3.20	3.30	3.18	3.72	3.36	3.60	-
P/RPS	1.01	1.68	1.81	1.78	2.11	1.89	2.06	-37.79%
YoY %	-39.88%	-7.18%	1.69%	-15.64%	11.64%	-8.25%	-	-
Horiz. %	49.03%	81.55%	87.86%	86.41%	102.43%	91.75%	100.00%	-
P/EPS	6.69	11.72	13.39	13.38	16.31	14.87	14.28	-39.65%
YoY %	-42.92%	-12.47%	0.07%	-17.96%	9.68%	4.13%	-	-
Horiz. %	46.85%	82.07%	93.77%	93.70%	114.22%	104.13%	100.00%	-
EY	14.94	8.53	7.47	7.47	6.13	6.73	7.00	65.69%
YoY %	75.15%	14.19%	0.00%	21.86%	-8.92%	-3.86%	-	-
Horiz. %	213.43%	121.86%	106.71%	106.71%	87.57%	96.14%	100.00%	-
DY	4.45	2.81	3.03	3.14	1.61	2.68	1.89	76.89%
YoY %	58.36%	-7.26%	-3.50%	95.03%	-39.93%	41.80%	-	-
Horiz. %	235.45%	148.68%	160.32%	166.14%	85.19%	141.80%	100.00%	-
P/NAPS	0.92	1.65	1.74	1.71	2.08	1.93	2.12	-42.65%
YoY %	-44.24%	-5.17%	1.75%	-17.79%	7.77%	-8.96%	-	-
Horiz. %	43.40%	77.83%	82.08%	80.66%	98.11%	91.04%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/08	22/02/08	29/11/07	30/08/07	22/05/07	15/02/07	20/11/06	-
Price	2.44	2.74	3.22	3.10	3.56	3.40	3.56	-
P/RPS	1.28	1.44	1.76	1.73	2.01	1.91	2.03	-26.44%
YoY %	-11.11%	-18.18%	1.73%	-13.93%	5.24%	-5.91%	-	-
Horiz. %	63.05%	70.94%	86.70%	85.22%	99.01%	94.09%	100.00%	-
P/EPS	8.46	10.03	13.06	13.04	15.61	15.04	14.12	-28.90%
YoY %	-15.65%	-23.20%	0.15%	-16.46%	3.79%	6.52%	-	-
Horiz. %	59.92%	71.03%	92.49%	92.35%	110.55%	106.52%	100.00%	-
EY	11.82	9.97	7.66	7.67	6.41	6.65	7.08	40.68%
YoY %	18.56%	30.16%	-0.13%	19.66%	-3.61%	-6.07%	-	-
Horiz. %	166.95%	140.82%	108.19%	108.33%	90.54%	93.93%	100.00%	-
DY	3.52	3.28	3.11	3.23	1.69	2.65	1.91	50.26%
YoY %	7.32%	5.47%	-3.72%	91.12%	-36.23%	38.74%	-	-
Horiz. %	184.29%	171.73%	162.83%	169.11%	88.48%	138.74%	100.00%	-
P/NAPS	1.17	1.41	1.69	1.67	1.99	1.95	2.09	-32.05%
YoY %	-17.02%	-16.57%	1.20%	-16.08%	2.05%	-6.70%	-	-
Horiz. %	55.98%	67.46%	80.86%	79.90%	95.22%	93.30%	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