[QSR] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	3,235,732	2,939,236	2,674,045	522,454	451,924	425,450	378,741	42.95%
YoY %	10.09%	9.92%	411.82%	15.61%	6.22%	12.33%	-	-
Horiz. %	854.34%	776.05%	706.04%	137.94%	119.32%	112.33%	100.00%	-
PBT	250,568	252,248	213,366	96,204	75,708	69,014	-2,794	-
YoY %	-0.67%	18.22%	121.78%	27.07%	9.70%	2,570.08%	-	-
Horiz. %	-8,968.07%	-9,028.20%	-7,636.58%	-3,443.24%	-2,709.66%	-2,470.08%	100.00%	-
Tax	-78,882	-78,800	-62,666	-12,800	-10,666	-11,866	-7,312	48.62%
YoY %	-0.10%	-25.75%	-389.58%	-20.01%	10.11%	-62.28%	-	-
Horiz. %	1,078.80%	1,077.68%	857.03%	175.05%	145.87%	162.28%	100.00%	-
NP	171,685	173,448	150,700	83,404	65,041	57,148	-10,106	-
YoY %	-1.02%	15.09%	80.69%	28.23%	13.81%	665.49%	-	-
Horiz. %	-1,698.84%	-1,716.29%	-1,491.19%	-825.29%	-643.59%	-565.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,213	99,886	86,277	84,661	65,041	57,148	-10,106	-
YoY %	-0.67%	15.77%	1.91%	30.17%	13.81%	665.49%	-	-
Horiz. %	-981.72%	-988.38%	-853.72%	-837.73%	-643.59%	-565.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.48%	31.24%	29.37%	13.31%	14.09%	17.19%	-	-
YoY %	0.77%	6.37%	120.66%	-5.54%	-18.03%	0.00%	-	-
Horiz. %	183.13%	181.73%	170.86%	77.43%	81.97%	100.00%	-	-
Total Cost	3,064,046	2,765,788	2,523,345	439,050	386,882	368,302	388,847	41.04%
YoY %	10.78%	9.61%	474.73%	13.48%	5.04%	-5.28%	-	-
Horiz. %	787.98%	711.28%	648.93%	112.91%	99.49%	94.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	859,005	697,522	642,887	592,958	466,216	409,116	135,357	36.04%
YoY %	23.15%	8.50%	8.42%	27.19%	13.96%	202.25%	-	-
Horiz. %	634.62%	515.32%	474.96%	438.07%	344.43%	302.25%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	18,593	21,969	14,907	14,640	13,086	9,626	9,023	12.80%
YoY %	-15.37%	47.37%	1.82%	11.88%	35.94%	6.68%	-	-
Horiz. %	206.06%	243.48%	165.21%	162.25%	145.03%	106.68%	100.00%	-
Div Payout %	18.74%	21.99%	17.28%	17.29%	20.12%	16.84%	0.00%	-
YoY %	-14.78%	27.26%	-0.06%	-14.07%	19.48%	0.00%	-	-
Horiz. %	111.28%	130.58%	102.61%	102.67%	119.48%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	859,005	697,522	642,887	592,958	466,216	409,116	135,357	36.04%
YoY %	23.15%	8.50%	8.42%	27.19%	13.96%	202.25%	-	-
Horiz. %	634.62%	515.32%	474.96%	438.07%	344.43%	302.25%	100.00%	-
NOSH	278,819	274,615	279,516	274,517	245,377	240,656	225,595	3.59%
YoY %	1.53%	-1.75%	1.82%	11.88%	1.96%	6.68%	-	-
Horiz. %	123.59%	121.73%	123.90%	121.69%	108.77%	106.68%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.31%	5.90%	5.64%	15.96%	14.39%	13.43%	-2.67%	-
YoY %	-10.00%	4.61%	-64.66%	10.91%	7.15%	603.00%	-	-
Horiz. %	-198.88%	-220.97%	-211.24%	-597.75%	-538.95%	-503.00%	100.00%	-
ROE	11.55%	14.32%	13.42%	14.28%	13.95%	13.97%	-7.47%	-
YoY %	-19.34%	6.71%	-6.02%	2.37%	-0.14%	287.01%	-	-
Horiz. %	-154.62%	-191.70%	-179.65%	-191.16%	-186.75%	-187.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	1,160.18	1,070.31	956.67	190.32	184.18	176.79	167.89	37.99%
YoY %	8.40%	11.88%	402.66%	3.33%	4.18%	5.30%	-	-
Horiz. %	691.04%	637.51%	569.82%	113.36%	109.70%	105.30%	100.00%	-
EPS	35.57	36.37	30.87	30.84	26.51	23.75	-4.48	-
YoY %	-2.20%	17.82%	0.10%	16.33%	11.62%	630.13%	-	-
Horiz. %	-793.97%	-811.83%	-689.06%	-688.39%	-591.74%	-530.13%	100.00%	-
DPS	6.67	8.00	5.33	5.33	5.33	4.00	4.00	8.89%
YoY %	-16.62%	50.09%	0.00%	0.00%	33.25%	0.00%	-	-
Horiz. %	166.75%	200.00%	133.25%	133.25%	133.25%	100.00%	100.00%	-
NAPS	3.08	2.54	2.30	2.16	1.90	1.70	0.60	31.32%
YoY %	21.26%	10.43%	6.48%	13.68%	11.76%	183.33%	-	-
Horiz. %	513.33%	423.33%	383.33%	360.00%	316.67%	283.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 274,645
RPS	1,123.53	1,020.58	928.50	181.41	156.92	147.73	131.51	42.95%
YoY %	10.09%	9.92%	411.82%	15.61%	6.22%	12.33%	-	-
Horiz. %	854.33%	776.05%	706.03%	137.94%	119.32%	112.33%	100.00%	-
EPS	34.45	34.68	29.96	29.40	22.58	19.84	-3.51	-
YoY %	-0.66%	15.75%	1.90%	30.20%	13.81%	665.24%	-	-
Horiz. %	-981.48%	-988.03%	-853.56%	-837.61%	-643.30%	-565.24%	100.00%	-
DPS	6.46	7.63	5.18	5.08	4.54	3.34	3.13	12.82%
YoY %	-15.33%	47.30%	1.97%	11.89%	35.93%	6.71%	-	-
Horiz. %	206.39%	243.77%	165.50%	162.30%	145.05%	106.71%	100.00%	-
NAPS	2.9827	2.422	2.2323	2.0589	1.6188	1.4206	0.47	36.04%
YoY %	23.15%	8.50%	8.42%	27.19%	13.95%	202.26%	-	-
Horiz. %	634.62%	515.32%	474.96%	438.06%	344.43%	302.26%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	5.50	4.94	3.25	2.32	3.30	3.60	3.08	-
P/RPS	0.47	0.46	0.34	1.22	1.79	2.04	1.83	-20.26%
YoY %	2.17%	35.29%	-72.13%	-31.84%	-12.25%	11.48%	-	-
Horiz. %	25.68%	25.14%	18.58%	66.67%	97.81%	111.48%	100.00%	-
P/EPS	15.46	13.58	10.53	7.52	12.45	15.16	-68.75	-
YoY %	13.84%	28.96%	40.03%	-39.60%	-17.88%	122.05%	-	-
Horiz. %	-22.49%	-19.75%	-15.32%	-10.94%	-18.11%	-22.05%	100.00%	-
EY	6.47	7.36	9.50	13.29	8.03	6.60	-1.45	-
YoY %	-12.09%	-22.53%	-28.52%	65.50%	21.67%	555.17%	-	-
Horiz. %	-446.21%	-507.59%	-655.17%	-916.55%	-553.79%	-455.17%	100.00%	-
DY	1.21	1.62	1.64	2.30	1.62	1.11	1.30	-1.18%
YoY %	-25.31%	-1.22%	-28.70%	41.98%	45.95%	-14.62%	-	-
Horiz. %	93.08%	124.62%	126.15%	176.92%	124.62%	85.38%	100.00%	-
P/NAPS	1.79	1.94	1.41	1.07	1.74	2.12	5.13	-16.08%
YoY %	-7.73%	37.59%	31.78%	-38.51%	-17.92%	-58.67%	-	-
Horiz. %	34.89%	37.82%	27.49%	20.86%	33.92%	41.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	24/11/10	24/11/09	20/11/08	29/11/07	20/11/06	10/11/05	-
Price	5.70	5.46	3.35	2.20	3.22	3.56	3.22	-
P/RPS	0.49	0.51	0.35	1.16	1.75	2.01	1.92	-20.34%
YoY %	-3.92%	45.71%	-69.83%	-33.71%	-12.94%	4.69%	-	-
Horiz. %	25.52%	26.56%	18.23%	60.42%	91.15%	104.69%	100.00%	-
P/EPS	16.02	15.01	10.85	7.13	12.15	14.99	-71.87	-
YoY %	6.73%	38.34%	52.17%	-41.32%	-18.95%	120.86%	-	-
Horiz. %	-22.29%	-20.88%	-15.10%	-9.92%	-16.91%	-20.86%	100.00%	-
EY	6.24	6.66	9.21	14.02	8.23	6.67	-1.39	-
YoY %	-6.31%	-27.69%	-34.31%	70.35%	23.39%	579.86%	-	-
Horiz. %	-448.92%	-479.14%	-662.59%	-1,008.63%	-592.09%	-479.86%	100.00%	-
DY	1.17	1.47	1.59	2.42	1.66	1.12	1.24	-0.96%
YoY %	-20.41%	-7.55%	-34.30%	45.78%	48.21%	-9.68%	-	-
Horiz. %	94.35%	118.55%	128.23%	195.16%	133.87%	90.32%	100.00%	-
P/NAPS	1.85	2.15	1.46	1.02	1.69	2.09	5.37	-16.26%
YoY %	-13.95%	47.26%	43.14%	-39.64%	-19.14%	-61.08%	-	-
Horiz. %	34.45%	40.04%	27.19%	18.99%	31.47%	38.92%	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