[QSR] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -2.61%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 466,379 451,924 426,828 415,204 428,543 425,450 406,132 9.63%
PBT 80,186 75,708 63,734 59,200 65,832 69,014 58,956 22.68%
Tax -13,170 -10,666 -7,040 -6,080 -11,286 -11,866 -9,800 21.71%
NP 67,016 65,041 56,694 53,120 54,546 57,148 49,156 22.88%
-
NP to SH 67,016 65,041 56,694 53,120 54,546 57,148 49,156 22.88%
-
Tax Rate 16.42% 14.09% 11.05% 10.27% 17.14% 17.19% 16.62% -
Total Cost 399,363 386,882 370,134 362,084 373,997 368,302 356,976 7.74%
-
Net Worth 476,056 466,216 456,497 438,583 419,741 409,116 404,021 11.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,085 13,086 19,634 - 21,710 9,626 14,429 32.71%
Div Payout % 32.95% 20.12% 34.63% - 39.80% 16.84% 29.35% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 476,056 466,216 456,497 438,583 419,741 409,116 404,021 11.52%
NOSH 245,389 245,377 245,428 245,018 241,230 240,656 240,489 1.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.37% 14.39% 13.28% 12.79% 12.73% 13.43% 12.10% -
ROE 14.08% 13.95% 12.42% 12.11% 13.00% 13.97% 12.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 190.06 184.18 173.91 169.46 177.65 176.79 168.88 8.17%
EPS 27.31 26.51 23.10 21.68 22.62 23.75 20.44 21.24%
DPS 9.00 5.33 8.00 0.00 9.00 4.00 6.00 30.94%
NAPS 1.94 1.90 1.86 1.79 1.74 1.70 1.68 10.03%
Adjusted Per Share Value based on latest NOSH - 245,018
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 161.94 156.92 148.21 144.17 148.80 147.73 141.02 9.63%
EPS 23.27 22.58 19.69 18.44 18.94 19.84 17.07 22.87%
DPS 7.67 4.54 6.82 0.00 7.54 3.34 5.01 32.72%
NAPS 1.653 1.6188 1.5851 1.5229 1.4575 1.4206 1.4029 11.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.30 3.18 3.72 3.36 3.60 3.18 -
P/RPS 1.68 1.79 1.83 2.20 1.89 2.04 1.88 -7.20%
P/EPS 11.72 12.45 13.77 17.16 14.86 15.16 15.56 -17.17%
EY 8.53 8.03 7.26 5.83 6.73 6.60 6.43 20.67%
DY 2.81 1.62 2.52 0.00 2.68 1.11 1.89 30.17%
P/NAPS 1.65 1.74 1.71 2.08 1.93 2.12 1.89 -8.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 -
Price 2.74 3.22 3.10 3.56 3.40 3.56 3.18 -
P/RPS 1.44 1.75 1.78 2.10 1.91 2.01 1.88 -16.24%
P/EPS 10.03 12.15 13.42 16.42 15.04 14.99 15.56 -25.31%
EY 9.97 8.23 7.45 6.09 6.65 6.67 6.43 33.85%
DY 3.28 1.66 2.58 0.00 2.65 1.12 1.89 44.26%
P/NAPS 1.41 1.69 1.67 1.99 1.95 2.09 1.89 -17.69%

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