[QSR] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	3,210,616	2,915,862	2,622,774	520,070	426,828	406,132	362,690	43.80%
YoY %	10.11%	11.17%	404.31%	21.85%	5.10%	11.98%	-	-
Horiz. %	885.22%	803.95%	723.14%	143.39%	117.68%	111.98%	100.00%	-
PBT	258,880	248,244	205,760	96,732	63,734	58,956	-39,636	-
YoY %	4.28%	20.65%	112.71%	51.77%	8.10%	248.74%	-	-
Horiz. %	-653.14%	-626.31%	-519.12%	-244.05%	-160.80%	-148.74%	100.00%	-
Tax	-81,000	-77,724	-59,460	-13,600	-7,040	-9,800	-5,940	54.53%
YoY %	-4.21%	-30.72%	-337.21%	-93.18%	28.16%	-64.98%	-	-
Horiz. %	1,363.64%	1,308.48%	1,001.01%	228.96%	118.52%	164.98%	100.00%	-
NP	177,880	170,520	146,300	83,132	56,694	49,156	-45,576	-
YoY %	4.32%	16.56%	75.99%	46.63%	15.33%	207.86%	-	-
Horiz. %	-390.29%	-374.14%	-321.00%	-182.40%	-124.39%	-107.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,484	99,164	84,932	84,422	56,694	49,156	-45,576	-
YoY %	4.36%	16.76%	0.60%	48.91%	15.33%	207.86%	-	-
Horiz. %	-227.06%	-217.58%	-186.35%	-185.23%	-124.39%	-107.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.29%	31.31%	28.90%	14.06%	11.05%	16.62%	-	-
YoY %	-0.06%	8.34%	105.55%	27.24%	-33.51%	0.00%	-	-
Horiz. %	188.27%	188.39%	173.89%	84.60%	66.49%	100.00%	-	-
Total Cost	3,032,736	2,745,342	2,476,474	436,938	370,134	356,976	408,266	39.66%
YoY %	10.47%	10.86%	466.78%	18.05%	3.69%	-12.56%	-	-
Horiz. %	742.83%	672.44%	606.58%	107.02%	90.66%	87.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	845,675	682,371	639,937	568,589	456,497	404,021	120,513	38.34%
YoY %	23.93%	6.63%	12.55%	24.55%	12.99%	235.25%	-	-
Horiz. %	701.73%	566.22%	531.01%	471.81%	378.79%	335.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	27,818	33,017	22,453	21,660	19,634	14,429	13,146	13.30%
YoY %	-15.75%	47.05%	3.66%	10.32%	36.07%	9.76%	-	-
Horiz. %	211.61%	251.16%	170.80%	164.76%	149.35%	109.76%	100.00%	-
Div Payout %	26.88%	33.30%	26.44%	25.66%	34.63%	29.35%	0.00%	-
YoY %	-19.28%	25.95%	3.04%	-25.90%	17.99%	0.00%	-	-
Horiz. %	91.58%	113.46%	90.09%	87.43%	117.99%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	845,675	682,371	639,937	568,589	456,497	404,021	120,513	38.34%
YoY %	23.93%	6.63%	12.55%	24.55%	12.99%	235.25%	-	-
Horiz. %	701.73%	566.22%	531.01%	471.81%	378.79%	335.25%	100.00%	-
NOSH	278,182	275,149	280,674	270,756	245,428	240,489	219,115	4.05%
YoY %	1.10%	-1.97%	3.66%	10.32%	2.05%	9.75%	-	-
Horiz. %	126.96%	125.57%	128.09%	123.57%	112.01%	109.75%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	5.54%	5.85%	5.58%	15.98%	13.28%	12.10%	-12.57%	-
YoY %	-5.30%	4.84%	-65.08%	20.33%	9.75%	196.26%	-	-
Horiz. %	-44.07%	-46.54%	-44.39%	-127.13%	-105.65%	-96.26%	100.00%	-
ROE	12.24%	14.53%	13.27%	14.85%	12.42%	12.17%	-37.82%	-
YoY %	-15.76%	9.50%	-10.64%	19.57%	2.05%	132.18%	-	-
Horiz. %	-32.36%	-38.42%	-35.09%	-39.26%	-32.84%	-32.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	1,154.14	1,059.74	934.46	192.08	173.91	168.88	165.52	38.19%
YoY %	8.91%	13.41%	386.50%	10.45%	2.98%	2.03%	-	-
Horiz. %	697.28%	640.25%	564.56%	116.05%	105.07%	102.03%	100.00%	-
EPS	37.20	36.04	30.26	31.18	23.10	20.44	-20.80	-
YoY %	3.22%	19.10%	-2.95%	34.98%	13.01%	198.27%	-	-
Horiz. %	-178.85%	-173.27%	-145.48%	-149.90%	-111.06%	-98.27%	100.00%	-
DPS	10.00	12.00	8.00	8.00	8.00	6.00	6.00	8.88%
YoY %	-16.67%	50.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	166.67%	200.00%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	3.04	2.48	2.28	2.10	1.86	1.68	0.55	32.95%
YoY %	22.58%	8.77%	8.57%	12.90%	10.71%	205.45%	-	-
Horiz. %	552.73%	450.91%	414.55%	381.82%	338.18%	305.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 270,621
RPS	1,114.81	1,012.47	910.70	180.58	148.21	141.02	125.94	43.80%
YoY %	10.11%	11.17%	404.32%	21.84%	5.10%	11.97%	-	-
Horiz. %	885.19%	803.93%	723.12%	143.39%	117.68%	111.97%	100.00%	-
EPS	35.93	34.43	29.49	29.31	19.69	17.07	-15.83	-
YoY %	4.36%	16.75%	0.61%	48.86%	15.35%	207.83%	-	-
Horiz. %	-226.97%	-217.50%	-186.29%	-185.15%	-124.38%	-107.83%	100.00%	-
DPS	9.66	11.46	7.80	7.52	6.82	5.01	4.56	13.32%
YoY %	-15.71%	46.92%	3.72%	10.26%	36.13%	9.87%	-	-
Horiz. %	211.84%	251.32%	171.05%	164.91%	149.56%	109.87%	100.00%	-
NAPS	2.9364	2.3694	2.222	1.9743	1.5851	1.4029	0.4185	38.34%
YoY %	23.93%	6.63%	12.55%	24.55%	12.99%	235.22%	-	-
Horiz. %	701.65%	566.16%	530.94%	471.76%	378.76%	335.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	5.86	3.63	2.68	2.30	3.18	3.18	3.18	-
P/RPS	0.51	0.34	0.29	1.20	1.83	1.88	1.92	-19.81%
YoY %	50.00%	17.24%	-75.83%	-34.43%	-2.66%	-2.08%	-	-
Horiz. %	26.56%	17.71%	15.10%	62.50%	95.31%	97.92%	100.00%	-
P/EPS	15.75	10.07	8.86	7.38	13.77	15.56	-15.29	-
YoY %	56.41%	13.66%	20.05%	-46.41%	-11.50%	201.77%	-	-
Horiz. %	-103.01%	-65.86%	-57.95%	-48.27%	-90.06%	-101.77%	100.00%	-
EY	6.35	9.93	11.29	13.56	7.26	6.43	-6.54	-
YoY %	-36.05%	-12.05%	-16.74%	86.78%	12.91%	198.32%	-	-
Horiz. %	-97.09%	-151.83%	-172.63%	-207.34%	-111.01%	-98.32%	100.00%	-
DY	1.71	3.31	2.99	3.48	2.52	1.89	1.89	-1.65%
YoY %	-48.34%	10.70%	-14.08%	38.10%	33.33%	0.00%	-	-
Horiz. %	90.48%	175.13%	158.20%	184.13%	133.33%	100.00%	100.00%	-
P/NAPS	1.93	1.46	1.18	1.10	1.71	1.89	5.78	-16.70%
YoY %	32.19%	23.73%	7.27%	-35.67%	-9.52%	-67.30%	-	-
Horiz. %	33.39%	25.26%	20.42%	19.03%	29.58%	32.70%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	24/08/10	19/08/09	20/08/08	30/08/07	29/08/06	25/08/05	-
Price	5.86	4.43	2.73	2.31	3.10	3.18	3.08	-
P/RPS	0.51	0.42	0.29	1.20	1.78	1.88	1.86	-19.39%
YoY %	21.43%	44.83%	-75.83%	-32.58%	-5.32%	1.08%	-	-
Horiz. %	27.42%	22.58%	15.59%	64.52%	95.70%	101.08%	100.00%	-
P/EPS	15.75	12.29	9.02	7.41	13.42	15.56	-14.81	-
YoY %	28.15%	36.25%	21.73%	-44.78%	-13.75%	205.06%	-	-
Horiz. %	-106.35%	-82.98%	-60.90%	-50.03%	-90.61%	-105.06%	100.00%	-
EY	6.35	8.14	11.08	13.50	7.45	6.43	-6.75	-
YoY %	-21.99%	-26.53%	-17.93%	81.21%	15.86%	195.26%	-	-
Horiz. %	-94.07%	-120.59%	-164.15%	-200.00%	-110.37%	-95.26%	100.00%	-
DY	1.71	2.71	2.93	3.46	2.58	1.89	1.95	-2.16%
YoY %	-36.90%	-7.51%	-15.32%	34.11%	36.51%	-3.08%	-	-
Horiz. %	87.69%	138.97%	150.26%	177.44%	132.31%	96.92%	100.00%	-
P/NAPS	1.93	1.79	1.20	1.10	1.67	1.89	5.60	-16.26%
YoY %	7.82%	49.17%	9.09%	-34.13%	-11.64%	-66.25%	-	-
Horiz. %	34.46%	31.96%	21.43%	19.64%	29.82%	33.75%	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