[QSR] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	1,038,144	532,752	519,277	513,000	491,406	466,379	448,398	74.92%
YoY %	94.86%	2.59%	1.22%	4.39%	5.37%	4.01%	-	-
Horiz. %	231.52%	118.81%	115.81%	114.41%	109.59%	104.01%	100.00%	-
PBT	123,135	97,739	95,558	96,685	88,816	80,186	70,852	44.50%
YoY %	25.98%	2.28%	-1.17%	8.86%	10.76%	13.17%	-	-
Horiz. %	173.79%	137.95%	134.87%	136.46%	125.35%	113.17%	100.00%	-
Tax	-24,630	-14,000	-14,770	-16,450	-15,020	-13,170	-10,386	77.73%
YoY %	-75.93%	5.21%	10.21%	-9.52%	-14.05%	-26.81%	-	-
Horiz. %	237.15%	134.80%	142.21%	158.39%	144.62%	126.81%	100.00%	-
NP	98,505	83,739	80,788	80,235	73,796	67,016	60,466	38.41%
YoY %	17.63%	3.65%	0.69%	8.73%	10.12%	10.83%	-	-
Horiz. %	162.91%	138.49%	133.61%	132.69%	122.05%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,028	85,293	81,731	80,880	74,189	67,016	60,466	25.49%
YoY %	-0.31%	4.36%	1.05%	9.02%	10.70%	10.83%	-	-
Horiz. %	140.62%	141.06%	135.17%	133.76%	122.70%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.00%	14.32%	15.46%	17.01%	16.91%	16.42%	14.66%	-
YoY %	39.66%	-7.37%	-9.11%	0.59%	2.98%	12.01%	-	-
Horiz. %	136.43%	97.68%	105.46%	116.03%	115.35%	112.01%	100.00%	-
Total Cost	939,639	449,013	438,489	432,765	417,610	399,363	387,932	80.26%
YoY %	109.27%	2.40%	1.32%	3.63%	4.57%	2.95%	-	-
Horiz. %	242.22%	115.75%	113.03%	111.56%	107.65%	102.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,961	610,537	593,233	568,305	537,695	476,122	466,081	23.76%
YoY %	5.15%	2.92%	4.39%	5.69%	12.93%	2.15%	-	-
Horiz. %	137.74%	130.99%	127.28%	121.93%	115.37%	102.15%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	30,163	30,163	23,096	23,096	22,086	22,086	24,296	15.49%
YoY %	0.00%	30.60%	0.00%	4.57%	0.00%	-9.10%	-	-
Horiz. %	124.15%	124.15%	95.06%	95.06%	90.90%	90.90%	100.00%	-
Div Payout %	35.47%	35.36%	28.26%	28.56%	29.77%	32.96%	40.18%	-
YoY %	0.31%	25.12%	-1.05%	-4.06%	-9.68%	-17.97%	-	-
Horiz. %	88.28%	88.00%	70.33%	71.08%	74.09%	82.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	641,961	610,537	593,233	568,305	537,695	476,122	466,081	23.76%
YoY %	5.15%	2.92%	4.39%	5.69%	12.93%	2.15%	-	-
Horiz. %	137.74%	130.99%	127.28%	121.93%	115.37%	102.15%	100.00%	-
NOSH	281,562	276,261	274,645	270,621	257,270	245,423	245,306	9.61%
YoY %	1.92%	0.59%	1.49%	5.19%	4.83%	0.05%	-	-
Horiz. %	114.78%	112.62%	111.96%	110.32%	104.88%	100.05%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	9.49%	15.72%	15.56%	15.64%	15.02%	14.37%	13.48%	-
YoY %	-39.63%	1.03%	-0.51%	4.13%	4.52%	6.60%	-	-
Horiz. %	70.40%	116.62%	115.43%	116.02%	111.42%	106.60%	100.00%	-
ROE	13.25%	13.97%	13.78%	14.23%	13.80%	14.08%	12.97%	-
YoY %	-5.15%	1.38%	-3.16%	3.12%	-1.99%	8.56%	-	-
Horiz. %	102.16%	107.71%	106.25%	109.71%	106.40%	108.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	368.71	192.84	189.07	189.56	191.01	190.03	182.79	59.57%
YoY %	91.20%	1.99%	-0.26%	-0.76%	0.52%	3.96%	-	-
Horiz. %	201.71%	105.50%	103.44%	103.70%	104.50%	103.96%	100.00%	-
EPS	30.20	30.87	29.76	29.89	28.84	27.31	24.65	14.48%
YoY %	-2.17%	3.73%	-0.43%	3.64%	5.60%	10.79%	-	-
Horiz. %	122.52%	125.23%	120.73%	121.26%	117.00%	110.79%	100.00%	-
DPS	10.71	10.92	8.41	8.53	8.59	9.00	10.00	4.67%
YoY %	-1.92%	29.85%	-1.41%	-0.70%	-4.56%	-10.00%	-	-
Horiz. %	107.10%	109.20%	84.10%	85.30%	85.90%	90.00%	100.00%	-
NAPS	2.28	2.21	2.16	2.10	2.09	1.94	1.90	12.91%
YoY %	3.17%	2.31%	2.86%	0.48%	7.73%	2.11%	-	-
Horiz. %	120.00%	116.32%	113.68%	110.53%	110.00%	102.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 270,621
RPS	360.47	184.99	180.31	178.13	170.63	161.94	155.70	74.91%
YoY %	94.86%	2.60%	1.22%	4.40%	5.37%	4.01%	-	-
Horiz. %	231.52%	118.81%	115.81%	114.41%	109.59%	104.01%	100.00%	-
EPS	29.52	29.62	28.38	28.08	25.76	23.27	21.00	25.46%
YoY %	-0.34%	4.37%	1.07%	9.01%	10.70%	10.81%	-	-
Horiz. %	140.57%	141.05%	135.14%	133.71%	122.67%	110.81%	100.00%	-
DPS	10.47	10.47	8.02	8.02	7.67	7.67	8.44	15.43%
YoY %	0.00%	30.55%	0.00%	4.56%	0.00%	-9.12%	-	-
Horiz. %	124.05%	124.05%	95.02%	95.02%	90.88%	90.88%	100.00%	-
NAPS	2.2291	2.12	2.0599	1.9733	1.867	1.6532	1.6184	23.76%
YoY %	5.15%	2.92%	4.39%	5.69%	12.93%	2.15%	-	-
Horiz. %	137.73%	130.99%	127.28%	121.93%	115.36%	102.15%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.82	2.43	2.32	2.30	1.93	3.20	3.30	-
P/RPS	0.76	1.26	1.23	1.21	1.01	1.68	1.81	-43.89%
YoY %	-39.68%	2.44%	1.65%	19.80%	-39.88%	-7.18%	-	-
Horiz. %	41.99%	69.61%	67.96%	66.85%	55.80%	92.82%	100.00%	-
P/EPS	9.34	7.87	7.80	7.70	6.69	11.72	13.39	-21.33%
YoY %	18.68%	0.90%	1.30%	15.10%	-42.92%	-12.47%	-	-
Horiz. %	69.75%	58.78%	58.25%	57.51%	49.96%	87.53%	100.00%	-
EY	10.71	12.71	12.83	12.99	14.94	8.53	7.47	27.12%
YoY %	-15.74%	-0.94%	-1.23%	-13.05%	75.15%	14.19%	-	-
Horiz. %	143.37%	170.15%	171.75%	173.90%	200.00%	114.19%	100.00%	-
DY	3.80	4.49	3.62	3.71	4.45	2.81	3.03	16.27%
YoY %	-15.37%	24.03%	-2.43%	-16.63%	58.36%	-7.26%	-	-
Horiz. %	125.41%	148.18%	119.47%	122.44%	146.86%	92.74%	100.00%	-
P/NAPS	1.24	1.10	1.07	1.10	0.92	1.65	1.74	-20.19%
YoY %	12.73%	2.80%	-2.73%	19.57%	-44.24%	-5.17%	-	-
Horiz. %	71.26%	63.22%	61.49%	63.22%	52.87%	94.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	26/02/09	20/11/08	20/08/08	21/05/08	22/02/08	29/11/07	-
Price	2.72	2.60	2.20	2.31	2.44	2.74	3.22	-
P/RPS	0.74	1.35	1.16	1.22	1.28	1.44	1.76	-43.84%
YoY %	-45.19%	16.38%	-4.92%	-4.69%	-11.11%	-18.18%	-	-
Horiz. %	42.05%	76.70%	65.91%	69.32%	72.73%	81.82%	100.00%	-
P/EPS	9.01	8.42	7.39	7.73	8.46	10.03	13.06	-21.90%
YoY %	7.01%	13.94%	-4.40%	-8.63%	-15.65%	-23.20%	-	-
Horiz. %	68.99%	64.47%	56.58%	59.19%	64.78%	76.80%	100.00%	-
EY	11.10	11.87	13.53	12.94	11.82	9.97	7.66	28.02%
YoY %	-6.49%	-12.27%	4.56%	9.48%	18.56%	30.16%	-	-
Horiz. %	144.91%	154.96%	176.63%	168.93%	154.31%	130.16%	100.00%	-
DY	3.94	4.20	3.82	3.69	3.52	3.28	3.11	17.06%
YoY %	-6.19%	9.95%	3.52%	4.83%	7.32%	5.47%	-	-
Horiz. %	126.69%	135.05%	122.83%	118.65%	113.18%	105.47%	100.00%	-
P/NAPS	1.19	1.18	1.02	1.10	1.17	1.41	1.69	-20.83%
YoY %	0.85%	15.69%	-7.27%	-5.98%	-17.02%	-16.57%	-	-
Horiz. %	70.41%	69.82%	60.36%	65.09%	69.23%	83.43%	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