[QSR] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	1,584,104	513,000	438,891	407,867	359,740	336,837	454,439	23.11%
YoY %	208.79%	16.89%	7.61%	13.38%	6.80%	-25.88%	-	-
Horiz. %	348.58%	112.89%	96.58%	89.75%	79.16%	74.12%	100.00%	-
PBT	152,253	96,685	68,221	69,098	9,230	135,781	22,465	37.52%
YoY %	57.47%	41.72%	-1.27%	648.62%	-93.20%	504.41%	-	-
Horiz. %	677.73%	430.38%	303.68%	307.58%	41.09%	604.41%	100.00%	-
Tax	-36,930	-16,450	-9,906	-11,508	-13,910	-7,063	-5,520	37.22%
YoY %	-124.50%	-66.06%	13.92%	17.27%	-96.94%	-27.95%	-	-
Horiz. %	669.02%	298.01%	179.46%	208.48%	251.99%	127.95%	100.00%	-
NP	115,323	80,235	58,315	57,590	-4,680	128,718	16,945	37.62%
YoY %	43.73%	37.59%	1.26%	1,330.56%	-103.64%	659.62%	-	-
Horiz. %	680.57%	473.50%	344.14%	339.86%	-27.62%	759.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,548	80,880	58,315	57,590	-4,680	128,718	16,945	30.94%
YoY %	5.77%	38.70%	1.26%	1,330.56%	-103.64%	659.62%	-	-
Horiz. %	504.86%	477.31%	344.14%	339.86%	-27.62%	759.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.26%	17.01%	14.52%	16.65%	150.70%	5.20%	24.57%	-
YoY %	42.62%	17.15%	-12.79%	-88.95%	2,798.08%	-78.84%	-	-
Horiz. %	98.74%	69.23%	59.10%	67.77%	613.35%	21.16%	100.00%	-
Total Cost	1,468,781	432,765	380,576	350,277	364,420	208,119	437,494	22.34%
YoY %	239.39%	13.71%	8.65%	-3.88%	75.10%	-52.43%	-	-
Horiz. %	335.73%	98.92%	86.99%	80.06%	83.30%	47.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	640,527	568,305	456,427	404,031	120,477	137,247	278,319	14.88%
YoY %	12.71%	24.51%	12.97%	235.36%	-12.22%	-50.69%	-	-
Horiz. %	230.14%	204.19%	163.99%	145.17%	43.29%	49.31%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	30,575	23,096	24,296	16,365	12,613	-	5,659	32.43%
YoY %	32.38%	-4.94%	48.46%	29.75%	0.00%	-	-	-
Horiz. %	540.29%	408.13%	429.33%	289.19%	222.88%	-	100.00%	-
Div Payout %	35.74%	28.56%	41.66%	28.42%	0.00%	-	33.40%	-
YoY %	25.14%	-31.45%	46.59%	0.00%	0.00%	-	-	-
Horiz. %	107.01%	85.51%	124.73%	85.09%	0.00%	-	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	640,527	568,305	456,427	404,031	120,477	137,247	278,319	14.88%
YoY %	12.71%	24.51%	12.97%	235.36%	-12.22%	-50.69%	-	-
Horiz. %	230.14%	204.19%	163.99%	145.17%	43.29%	49.31%	100.00%	-
NOSH	280,933	270,621	245,390	240,495	219,050	105,574	195,999	6.17%
YoY %	3.81%	10.28%	2.04%	9.79%	107.48%	-46.14%	-	-
Horiz. %	143.33%	138.07%	125.20%	122.70%	111.76%	53.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.28%	15.64%	13.29%	14.12%	-1.30%	38.21%	3.73%	-
YoY %	-53.45%	17.68%	-5.88%	1,186.15%	-103.40%	924.40%	-	-
Horiz. %	195.17%	419.30%	356.30%	378.55%	-34.85%	1,024.40%	100.00%	-
ROE	13.36%	14.23%	12.78%	14.25%	-3.88%	93.79%	6.09%	-
YoY %	-6.11%	11.35%	-10.32%	467.27%	-104.14%	1,440.07%	-	-
Horiz. %	219.38%	233.66%	209.85%	233.99%	-63.71%	1,540.07%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	563.87	189.56	178.85	169.59	164.23	319.05	231.86	15.94%
YoY %	197.46%	5.99%	5.46%	3.26%	-48.53%	37.60%	-	-
Horiz. %	243.19%	81.76%	77.14%	73.14%	70.83%	137.60%	100.00%	-
EPS	30.45	29.89	23.76	23.95	-2.14	121.92	8.65	23.31%
YoY %	1.87%	25.80%	-0.79%	1,219.16%	-101.76%	1,309.48%	-	-
Horiz. %	352.02%	345.55%	274.68%	276.88%	-24.74%	1,409.48%	100.00%	-
DPS	10.88	8.53	10.00	6.80	5.76	0.00	2.89	24.70%
YoY %	27.55%	-14.70%	47.06%	18.06%	0.00%	0.00%	-	-
Horiz. %	376.47%	295.16%	346.02%	235.29%	199.31%	0.00%	100.00%	-
NAPS	2.28	2.10	1.86	1.68	0.55	1.30	1.42	8.20%
YoY %	8.57%	12.90%	10.71%	205.45%	-57.69%	-8.45%	-	-
Horiz. %	160.56%	147.89%	130.99%	118.31%	38.73%	91.55%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 240,495
RPS	550.04	178.13	152.39	141.62	124.91	116.96	157.79	23.11%
YoY %	208.79%	16.89%	7.60%	13.38%	6.80%	-25.88%	-	-
Horiz. %	348.59%	112.89%	96.58%	89.75%	79.16%	74.12%	100.00%	-
EPS	29.70	28.08	20.25	20.00	-1.63	44.69	5.88	30.95%
YoY %	5.77%	38.67%	1.25%	1,326.99%	-103.65%	660.03%	-	-
Horiz. %	505.10%	477.55%	344.39%	340.14%	-27.72%	760.03%	100.00%	-
DPS	10.62	8.02	8.44	5.68	4.38	0.00	1.97	32.38%
YoY %	32.42%	-4.98%	48.59%	29.68%	0.00%	0.00%	-	-
Horiz. %	539.09%	407.11%	428.43%	288.32%	222.34%	0.00%	100.00%	-
NAPS	2.2241	1.9733	1.5848	1.4029	0.4183	0.4766	0.9664	14.88%
YoY %	12.71%	24.51%	12.97%	235.38%	-12.23%	-50.68%	-	-
Horiz. %	230.14%	204.19%	163.99%	145.17%	43.28%	49.32%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.68	2.30	3.18	3.18	3.18	1.80	1.41	-
P/RPS	0.48	1.21	1.78	1.88	1.94	0.56	0.61	-3.91%
YoY %	-60.33%	-32.02%	-5.32%	-3.09%	246.43%	-8.20%	-	-
Horiz. %	78.69%	198.36%	291.80%	308.20%	318.03%	91.80%	100.00%	-
P/EPS	8.80	7.70	13.38	13.28	-148.84	1.48	16.31	-9.76%
YoY %	14.29%	-42.45%	0.75%	108.92%	-10,156.76%	-90.93%	-	-
Horiz. %	53.95%	47.21%	82.04%	81.42%	-912.57%	9.07%	100.00%	-
EY	11.36	12.99	7.47	7.53	-0.67	67.73	6.13	10.81%
YoY %	-12.55%	73.90%	-0.80%	1,223.88%	-100.99%	1,004.89%	-	-
Horiz. %	185.32%	211.91%	121.86%	122.84%	-10.93%	1,104.89%	100.00%	-
DY	4.06	3.71	3.14	2.14	1.81	0.00	2.05	12.05%
YoY %	9.43%	18.15%	46.73%	18.23%	0.00%	0.00%	-	-
Horiz. %	198.05%	180.98%	153.17%	104.39%	88.29%	0.00%	100.00%	-
P/NAPS	1.18	1.10	1.71	1.89	5.78	1.38	0.99	2.96%
YoY %	7.27%	-35.67%	-9.52%	-67.30%	318.84%	39.39%	-	-
Horiz. %	119.19%	111.11%	172.73%	190.91%	583.84%	139.39%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	20/08/08	30/08/07	29/08/06	25/08/05	19/08/04	26/08/03	-
Price	2.73	2.31	3.10	3.18	3.08	1.82	1.65	-
P/RPS	0.48	1.22	1.73	1.88	1.88	0.57	0.71	-6.31%
YoY %	-60.66%	-29.48%	-7.98%	0.00%	229.82%	-19.72%	-	-
Horiz. %	67.61%	171.83%	243.66%	264.79%	264.79%	80.28%	100.00%	-
P/EPS	8.97	7.73	13.04	13.28	-144.16	1.49	19.09	-11.81%
YoY %	16.04%	-40.72%	-1.81%	109.21%	-9,775.17%	-92.19%	-	-
Horiz. %	46.99%	40.49%	68.31%	69.57%	-755.16%	7.81%	100.00%	-
EY	11.15	12.94	7.67	7.53	-0.69	66.99	5.24	13.39%
YoY %	-13.83%	68.71%	1.86%	1,191.30%	-101.03%	1,178.44%	-	-
Horiz. %	212.79%	246.95%	146.37%	143.70%	-13.17%	1,278.44%	100.00%	-
DY	3.99	3.69	3.23	2.14	1.87	0.00	1.75	14.71%
YoY %	8.13%	14.24%	50.93%	14.44%	0.00%	0.00%	-	-
Horiz. %	228.00%	210.86%	184.57%	122.29%	106.86%	0.00%	100.00%	-
P/NAPS	1.20	1.10	1.67	1.89	5.60	1.40	1.16	0.56%
YoY %	9.09%	-34.13%	-11.64%	-66.25%	300.00%	20.69%	-	-
Horiz. %	103.45%	94.83%	143.97%	162.93%	482.76%	120.69%	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