[QSR] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	448,398	438,891	432,959	428,543	421,178	407,867	393,028	9.17%
YoY %	2.17%	1.37%	1.03%	1.75%	3.26%	3.78%	-	-
Horiz. %	114.09%	111.67%	110.16%	109.04%	107.16%	103.78%	100.00%	-
PBT	70,852	68,221	66,294	65,832	73,659	69,098	25,258	98.77%
YoY %	3.86%	2.91%	0.70%	-10.63%	6.60%	173.57%	-	-
Horiz. %	280.51%	270.10%	262.47%	260.64%	291.63%	273.57%	100.00%	-
Tax	-10,386	-9,906	-10,420	-11,286	-12,994	-11,508	-10,742	-2.21%
YoY %	-4.85%	4.93%	7.67%	13.14%	-12.91%	-7.13%	-	-
Horiz. %	96.69%	92.22%	97.00%	105.06%	120.96%	107.13%	100.00%	-
NP	60,466	58,315	55,874	54,546	60,665	57,590	14,516	158.66%
YoY %	3.69%	4.37%	2.43%	-10.09%	5.34%	296.73%	-	-
Horiz. %	416.55%	401.73%	384.91%	375.76%	417.92%	396.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,466	58,315	55,874	54,546	60,665	57,590	14,516	158.66%
YoY %	3.69%	4.37%	2.43%	-10.09%	5.34%	296.73%	-	-
Horiz. %	416.55%	401.73%	384.91%	375.76%	417.92%	396.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.66%	14.52%	15.72%	17.14%	17.64%	16.65%	42.53%	-
YoY %	0.96%	-7.63%	-8.28%	-2.83%	5.95%	-60.85%	-	-
Horiz. %	34.47%	34.14%	36.96%	40.30%	41.48%	39.15%	100.00%	-
Total Cost	387,932	380,576	377,085	373,997	360,513	350,277	378,512	1.65%
YoY %	1.93%	0.93%	0.83%	3.74%	2.92%	-7.46%	-	-
Horiz. %	102.49%	100.55%	99.62%	98.81%	95.24%	92.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	466,081	456,427	438,583	419,940	408,961	404,031	391,199	12.37%
YoY %	2.12%	4.07%	4.44%	2.68%	1.22%	3.28%	-	-
Horiz. %	119.14%	116.67%	112.11%	107.35%	104.54%	103.28%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	24,296	24,296	14,480	21,680	16,365	16,365	22,937	3.90%
YoY %	0.00%	67.79%	-33.21%	32.48%	0.00%	-28.65%	-	-
Horiz. %	105.92%	105.92%	63.13%	94.52%	71.35%	71.35%	100.00%	-
Div Payout %	40.18%	41.66%	25.92%	39.75%	26.98%	28.42%	158.01%	-
YoY %	-3.55%	60.73%	-34.79%	47.33%	-5.07%	-82.01%	-	-
Horiz. %	25.43%	26.37%	16.40%	25.16%	17.07%	17.99%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	466,081	456,427	438,583	419,940	408,961	404,031	391,199	12.37%
YoY %	2.12%	4.07%	4.44%	2.68%	1.22%	3.28%	-	-
Horiz. %	119.14%	116.67%	112.11%	107.35%	104.54%	103.28%	100.00%	-
NOSH	245,306	245,390	245,018	241,345	240,565	240,495	239,999	1.46%
YoY %	-0.03%	0.15%	1.52%	0.32%	0.03%	0.21%	-	-
Horiz. %	102.21%	102.25%	102.09%	100.56%	100.24%	100.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	13.48%	13.29%	12.91%	12.73%	14.40%	14.12%	3.69%	-
YoY %	1.43%	2.94%	1.41%	-11.60%	1.98%	282.66%	-	-
Horiz. %	365.31%	360.16%	349.86%	344.99%	390.24%	382.66%	100.00%	-
ROE	12.97%	12.78%	12.74%	12.99%	14.83%	14.25%	3.71%	-
YoY %	1.49%	0.31%	-1.92%	-12.41%	4.07%	284.10%	-	-
Horiz. %	349.60%	344.47%	343.40%	350.13%	399.73%	384.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	182.79	178.85	176.70	177.56	175.08	169.59	163.76	7.59%
YoY %	2.20%	1.22%	-0.48%	1.42%	3.24%	3.56%	-	-
Horiz. %	111.62%	109.21%	107.90%	108.43%	106.91%	103.56%	100.00%	-
EPS	24.65	23.76	22.80	22.60	25.22	23.95	6.05	154.88%
YoY %	3.75%	4.21%	0.88%	-10.39%	5.30%	295.87%	-	-
Horiz. %	407.44%	392.73%	376.86%	373.55%	416.86%	395.87%	100.00%	-
DPS	10.00	10.00	6.00	9.00	6.80	6.80	9.56	3.04%
YoY %	0.00%	66.67%	-33.33%	32.35%	0.00%	-28.87%	-	-
Horiz. %	104.60%	104.60%	62.76%	94.14%	71.13%	71.13%	100.00%	-
NAPS	1.90	1.86	1.79	1.74	1.70	1.68	1.63	10.74%
YoY %	2.15%	3.91%	2.87%	2.35%	1.19%	3.07%	-	-
Horiz. %	116.56%	114.11%	109.82%	106.75%	104.29%	103.07%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 241,345
RPS	155.70	152.39	150.34	148.80	146.24	141.62	136.47	9.17%
YoY %	2.17%	1.36%	1.03%	1.75%	3.26%	3.77%	-	-
Horiz. %	114.09%	111.67%	110.16%	109.03%	107.16%	103.77%	100.00%	-
EPS	21.00	20.25	19.40	18.94	21.06	20.00	5.04	158.71%
YoY %	3.70%	4.38%	2.43%	-10.07%	5.30%	296.83%	-	-
Horiz. %	416.67%	401.79%	384.92%	375.79%	417.86%	396.83%	100.00%	-
DPS	8.44	8.44	5.03	7.53	5.68	5.68	7.96	3.97%
YoY %	0.00%	67.79%	-33.20%	32.57%	0.00%	-28.64%	-	-
Horiz. %	106.03%	106.03%	63.19%	94.60%	71.36%	71.36%	100.00%	-
NAPS	1.6184	1.5848	1.5229	1.4582	1.42	1.4029	1.3584	12.37%
YoY %	2.12%	4.06%	4.44%	2.69%	1.22%	3.28%	-	-
Horiz. %	119.14%	116.67%	112.11%	107.35%	104.53%	103.28%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.30	3.18	3.72	3.36	3.60	3.18	3.00	-
P/RPS	1.81	1.78	2.11	1.89	2.06	1.88	1.83	-0.72%
YoY %	1.69%	-15.64%	11.64%	-8.25%	9.57%	2.73%	-	-
Horiz. %	98.91%	97.27%	115.30%	103.28%	112.57%	102.73%	100.00%	-
P/EPS	13.39	13.38	16.31	14.87	14.28	13.28	49.60	-58.19%
YoY %	0.07%	-17.96%	9.68%	4.13%	7.53%	-73.23%	-	-
Horiz. %	27.00%	26.98%	32.88%	29.98%	28.79%	26.77%	100.00%	-
EY	7.47	7.47	6.13	6.73	7.00	7.53	2.02	138.94%
YoY %	0.00%	21.86%	-8.92%	-3.86%	-7.04%	272.77%	-	-
Horiz. %	369.80%	369.80%	303.47%	333.17%	346.53%	372.77%	100.00%	-
DY	3.03	3.14	1.61	2.68	1.89	2.14	3.19	-3.36%
YoY %	-3.50%	95.03%	-39.93%	41.80%	-11.68%	-32.92%	-	-
Horiz. %	94.98%	98.43%	50.47%	84.01%	59.25%	67.08%	100.00%	-
P/NAPS	1.74	1.71	2.08	1.93	2.12	1.89	1.84	-3.65%
YoY %	1.75%	-17.79%	7.77%	-8.96%	12.17%	2.72%	-	-
Horiz. %	94.57%	92.93%	113.04%	104.89%	115.22%	102.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	30/08/07	22/05/07	15/02/07	20/11/06	29/08/06	16/05/06	-
Price	3.22	3.10	3.56	3.40	3.56	3.18	3.20	-
P/RPS	1.76	1.73	2.01	1.91	2.03	1.88	1.95	-6.60%
YoY %	1.73%	-13.93%	5.24%	-5.91%	7.98%	-3.59%	-	-
Horiz. %	90.26%	88.72%	103.08%	97.95%	104.10%	96.41%	100.00%	-
P/EPS	13.06	13.04	15.61	15.04	14.12	13.28	52.91	-60.61%
YoY %	0.15%	-16.46%	3.79%	6.52%	6.33%	-74.90%	-	-
Horiz. %	24.68%	24.65%	29.50%	28.43%	26.69%	25.10%	100.00%	-
EY	7.66	7.67	6.41	6.65	7.08	7.53	1.89	153.98%
YoY %	-0.13%	19.66%	-3.61%	-6.07%	-5.98%	298.41%	-	-
Horiz. %	405.29%	405.82%	339.15%	351.85%	374.60%	398.41%	100.00%	-
DY	3.11	3.23	1.69	2.65	1.91	2.14	2.99	2.65%
YoY %	-3.72%	91.12%	-36.23%	38.74%	-10.75%	-28.43%	-	-
Horiz. %	104.01%	108.03%	56.52%	88.63%	63.88%	71.57%	100.00%	-
P/NAPS	1.69	1.67	1.99	1.95	2.09	1.89	1.96	-9.40%
YoY %	1.20%	-16.08%	2.05%	-6.70%	10.58%	-3.57%	-	-
Horiz. %	86.22%	85.20%	101.53%	99.49%	106.63%	96.43%	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