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

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.75%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,674,045 2,622,774 2,536,880 532,752 522,454 520,070 515,312 199.43%
PBT 213,366 205,760 195,304 97,739 96,204 96,732 93,720 72.97%
Tax -62,666 -59,460 -56,000 -14,000 -12,800 -13,600 -13,480 178.28%
NP 150,700 146,300 139,304 83,739 83,404 83,132 80,240 52.16%
-
NP to SH 86,277 84,932 80,752 85,293 84,661 84,422 81,812 3.60%
-
Tax Rate 29.37% 28.90% 28.67% 14.32% 13.31% 14.06% 14.38% -
Total Cost 2,523,345 2,476,474 2,397,576 449,013 439,050 436,938 435,072 222.46%
-
Net Worth 642,887 639,937 641,961 610,419 592,958 568,589 537,695 12.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,907 22,453 - 30,382 14,640 21,660 - -
Div Payout % 17.28% 26.44% - 35.62% 17.29% 25.66% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 642,887 639,937 641,961 610,419 592,958 568,589 537,695 12.63%
NOSH 279,516 280,674 281,562 276,207 274,517 270,756 257,270 5.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.64% 5.58% 5.49% 15.72% 15.96% 15.98% 15.57% -
ROE 13.42% 13.27% 12.58% 13.97% 14.28% 14.85% 15.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 956.67 934.46 901.00 192.88 190.32 192.08 200.30 183.33%
EPS 30.87 30.26 28.68 30.88 30.84 31.18 31.80 -1.95%
DPS 5.33 8.00 0.00 11.00 5.33 8.00 0.00 -
NAPS 2.30 2.28 2.28 2.21 2.16 2.10 2.09 6.58%
Adjusted Per Share Value based on latest NOSH - 276,261
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 928.50 910.70 880.87 184.99 181.41 180.58 178.93 199.43%
EPS 29.96 29.49 28.04 29.62 29.40 29.31 28.41 3.60%
DPS 5.18 7.80 0.00 10.55 5.08 7.52 0.00 -
NAPS 2.2323 2.222 2.2291 2.1195 2.0589 1.9743 1.867 12.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 0.34 0.29 0.31 1.26 1.22 1.20 0.96 -49.91%
P/EPS 10.53 8.86 9.83 7.87 7.52 7.38 6.07 44.32%
EY 9.50 11.29 10.17 12.71 13.29 13.56 16.48 -30.71%
DY 1.64 2.99 0.00 4.53 2.30 3.48 0.00 -
P/NAPS 1.41 1.18 1.24 1.10 1.07 1.10 0.92 32.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 0.35 0.29 0.30 1.35 1.16 1.20 1.22 -56.46%
P/EPS 10.85 9.02 9.48 8.42 7.13 7.41 7.67 25.98%
EY 9.21 11.08 10.54 11.88 14.02 13.50 13.03 -20.63%
DY 1.59 2.93 0.00 4.23 2.42 3.46 0.00 -
P/NAPS 1.46 1.20 1.19 1.18 1.02 1.10 1.17 15.89%

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
Post a Comment