[QSR] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	2,146,445	1,584,104	1,038,144	532,752	519,277	513,000	491,406	166.97%
YoY %	35.50%	52.59%	94.86%	2.59%	1.22%	4.39%	-	-
Horiz. %	436.80%	322.36%	211.26%	108.41%	105.67%	104.39%	100.00%	-
PBT	185,611	152,253	123,135	97,739	95,558	96,685	88,816	63.38%
YoY %	21.91%	23.65%	25.98%	2.28%	-1.17%	8.86%	-	-
Horiz. %	208.98%	171.43%	138.64%	110.05%	107.59%	108.86%	100.00%	-
Tax	-51,400	-36,930	-24,630	-14,000	-14,770	-16,450	-15,020	126.91%
YoY %	-39.18%	-49.94%	-75.93%	5.21%	10.21%	-9.52%	-	-
Horiz. %	342.21%	245.87%	163.98%	93.21%	98.34%	109.52%	100.00%	-
NP	134,211	115,323	98,505	83,739	80,788	80,235	73,796	48.94%
YoY %	16.38%	17.07%	17.63%	3.65%	0.69%	8.73%	-	-
Horiz. %	181.87%	156.27%	133.48%	113.47%	109.47%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,505	85,548	85,028	85,293	81,731	80,880	74,189	10.77%
YoY %	1.12%	0.61%	-0.31%	4.36%	1.05%	9.02%	-	-
Horiz. %	116.60%	115.31%	114.61%	114.97%	110.17%	109.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.69%	24.26%	20.00%	14.32%	15.46%	17.01%	16.91%	-
YoY %	14.14%	21.30%	39.66%	-7.37%	-9.11%	0.59%	-	-
Horiz. %	163.75%	143.47%	118.27%	84.68%	91.43%	100.59%	100.00%	-
Total Cost	2,012,234	1,468,781	939,639	449,013	438,489	432,765	417,610	185.00%
YoY %	37.00%	56.31%	109.27%	2.40%	1.32%	3.63%	-	-
Horiz. %	481.85%	351.71%	225.00%	107.52%	105.00%	103.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,670	640,527	641,961	610,537	593,233	568,305	537,695	12.61%
YoY %	0.33%	-0.22%	5.15%	2.92%	4.39%	5.69%	-	-
Horiz. %	119.52%	119.12%	119.39%	113.55%	110.33%	105.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	30,575	30,575	30,163	30,163	23,096	23,096	22,086	24.18%
YoY %	0.00%	1.37%	0.00%	30.60%	0.00%	4.57%	-	-
Horiz. %	138.44%	138.44%	136.57%	136.57%	104.57%	104.57%	100.00%	-
Div Payout %	35.35%	35.74%	35.47%	35.36%	28.26%	28.56%	29.77%	-
YoY %	-1.09%	0.76%	0.31%	25.12%	-1.05%	-4.06%	-	-
Horiz. %	118.74%	120.05%	119.15%	118.78%	94.93%	95.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	642,670	640,527	641,961	610,537	593,233	568,305	537,695	12.61%
YoY %	0.33%	-0.22%	5.15%	2.92%	4.39%	5.69%	-	-
Horiz. %	119.52%	119.12%	119.39%	113.55%	110.33%	105.69%	100.00%	-
NOSH	279,422	280,933	281,562	276,261	274,645	270,621	257,270	5.65%
YoY %	-0.54%	-0.22%	1.92%	0.59%	1.49%	5.19%	-	-
Horiz. %	108.61%	109.20%	109.44%	107.38%	106.75%	105.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	6.25%	7.28%	9.49%	15.72%	15.56%	15.64%	15.02%	-
YoY %	-14.15%	-23.29%	-39.63%	1.03%	-0.51%	4.13%	-	-
Horiz. %	41.61%	48.47%	63.18%	104.66%	103.60%	104.13%	100.00%	-
ROE	13.46%	13.36%	13.25%	13.97%	13.78%	14.23%	13.80%	-
YoY %	0.75%	0.83%	-5.15%	1.38%	-3.16%	3.12%	-	-
Horiz. %	97.54%	96.81%	96.01%	101.23%	99.86%	103.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	768.17	563.87	368.71	192.84	189.07	189.56	191.01	152.67%
YoY %	36.23%	52.93%	91.20%	1.99%	-0.26%	-0.76%	-	-
Horiz. %	402.16%	295.20%	193.03%	100.96%	98.98%	99.24%	100.00%	-
EPS	30.96	30.45	30.20	30.87	29.76	29.89	28.84	4.83%
YoY %	1.67%	0.83%	-2.17%	3.73%	-0.43%	3.64%	-	-
Horiz. %	107.35%	105.58%	104.72%	107.04%	103.19%	103.64%	100.00%	-
DPS	11.00	10.88	10.71	10.92	8.41	8.53	8.59	17.90%
YoY %	1.10%	1.59%	-1.92%	29.85%	-1.41%	-0.70%	-	-
Horiz. %	128.06%	126.66%	124.68%	127.12%	97.90%	99.30%	100.00%	-
NAPS	2.30	2.28	2.28	2.21	2.16	2.10	2.09	6.58%
YoY %	0.88%	0.00%	3.17%	2.31%	2.86%	0.48%	-	-
Horiz. %	110.05%	109.09%	109.09%	105.74%	103.35%	100.48%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 276,261
RPS	745.30	550.04	360.47	184.99	180.31	178.13	170.63	166.96%
YoY %	35.50%	52.59%	94.86%	2.60%	1.22%	4.40%	-	-
Horiz. %	436.79%	322.36%	211.26%	108.42%	105.67%	104.40%	100.00%	-
EPS	30.04	29.70	29.52	29.62	28.38	28.08	25.76	10.78%
YoY %	1.14%	0.61%	-0.34%	4.37%	1.07%	9.01%	-	-
Horiz. %	116.61%	115.30%	114.60%	114.98%	110.17%	109.01%	100.00%	-
DPS	10.62	10.62	10.47	10.47	8.02	8.02	7.67	24.20%
YoY %	0.00%	1.43%	0.00%	30.55%	0.00%	4.56%	-	-
Horiz. %	138.46%	138.46%	136.51%	136.51%	104.56%	104.56%	100.00%	-
NAPS	2.2315	2.2241	2.2291	2.12	2.0599	1.9733	1.867	12.61%
YoY %	0.33%	-0.22%	5.15%	2.92%	4.39%	5.69%	-	-
Horiz. %	119.52%	119.13%	119.39%	113.55%	110.33%	105.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.25	2.68	2.82	2.43	2.32	2.30	1.93	-
P/RPS	0.42	0.48	0.76	1.26	1.23	1.21	1.01	-44.25%
YoY %	-12.50%	-36.84%	-39.68%	2.44%	1.65%	19.80%	-	-
Horiz. %	41.58%	47.52%	75.25%	124.75%	121.78%	119.80%	100.00%	-
P/EPS	10.50	8.80	9.34	7.87	7.80	7.70	6.69	35.01%
YoY %	19.32%	-5.78%	18.68%	0.90%	1.30%	15.10%	-	-
Horiz. %	156.95%	131.54%	139.61%	117.64%	116.59%	115.10%	100.00%	-
EY	9.53	11.36	10.71	12.71	12.83	12.99	14.94	-25.87%
YoY %	-16.11%	6.07%	-15.74%	-0.94%	-1.23%	-13.05%	-	-
Horiz. %	63.79%	76.04%	71.69%	85.07%	85.88%	86.95%	100.00%	-
DY	3.38	4.06	3.80	4.49	3.62	3.71	4.45	-16.73%
YoY %	-16.75%	6.84%	-15.37%	24.03%	-2.43%	-16.63%	-	-
Horiz. %	75.96%	91.24%	85.39%	100.90%	81.35%	83.37%	100.00%	-
P/NAPS	1.41	1.18	1.24	1.10	1.07	1.10	0.92	32.89%
YoY %	19.49%	-4.84%	12.73%	2.80%	-2.73%	19.57%	-	-
Horiz. %	153.26%	128.26%	134.78%	119.57%	116.30%	119.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	19/08/09	21/05/09	26/02/09	20/11/08	20/08/08	21/05/08	-
Price	3.35	2.73	2.72	2.60	2.20	2.31	2.44	-
P/RPS	0.44	0.48	0.74	1.35	1.16	1.22	1.28	-50.89%
YoY %	-8.33%	-35.14%	-45.19%	16.38%	-4.92%	-4.69%	-	-
Horiz. %	34.38%	37.50%	57.81%	105.47%	90.62%	95.31%	100.00%	-
P/EPS	10.82	8.97	9.01	8.42	7.39	7.73	8.46	17.80%
YoY %	20.62%	-0.44%	7.01%	13.94%	-4.40%	-8.63%	-	-
Horiz. %	127.90%	106.03%	106.50%	99.53%	87.35%	91.37%	100.00%	-
EY	9.24	11.15	11.10	11.87	13.53	12.94	11.82	-15.12%
YoY %	-17.13%	0.45%	-6.49%	-12.27%	4.56%	9.48%	-	-
Horiz. %	78.17%	94.33%	93.91%	100.42%	114.47%	109.48%	100.00%	-
DY	3.28	3.99	3.94	4.20	3.82	3.69	3.52	-4.59%
YoY %	-17.79%	1.27%	-6.19%	9.95%	3.52%	4.83%	-	-
Horiz. %	93.18%	113.35%	111.93%	119.32%	108.52%	104.83%	100.00%	-
P/NAPS	1.46	1.20	1.19	1.18	1.02	1.10	1.17	15.89%
YoY %	21.67%	0.84%	0.85%	15.69%	-7.27%	-5.98%	-	-
Horiz. %	124.79%	102.56%	101.71%	100.85%	87.18%	94.02%	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