[QSR] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.32%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,760,285 2,674,045 2,622,774 2,536,880 532,752 522,454 520,070 203.34%
PBT 230,261 213,366 205,760 195,304 97,739 96,204 96,732 77.99%
Tax -71,868 -62,666 -59,460 -56,000 -14,000 -12,800 -13,600 202.46%
NP 158,393 150,700 146,300 139,304 83,739 83,404 83,132 53.50%
-
NP to SH 90,930 86,277 84,932 80,752 85,293 84,661 84,422 5.06%
-
Tax Rate 31.21% 29.37% 28.90% 28.67% 14.32% 13.31% 14.06% -
Total Cost 2,601,892 2,523,345 2,476,474 2,397,576 449,013 439,050 436,938 227.46%
-
Net Worth 668,602 642,887 639,937 641,961 610,419 592,958 568,589 11.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 36,215 14,907 22,453 - 30,382 14,640 21,660 40.73%
Div Payout % 39.83% 17.28% 26.44% - 35.62% 17.29% 25.66% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 668,602 642,887 639,937 641,961 610,419 592,958 568,589 11.37%
NOSH 278,584 279,516 280,674 281,562 276,207 274,517 270,756 1.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.74% 5.64% 5.58% 5.49% 15.72% 15.96% 15.98% -
ROE 13.60% 13.42% 13.27% 12.58% 13.97% 14.28% 14.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 990.82 956.67 934.46 901.00 192.88 190.32 192.08 197.65%
EPS 32.64 30.87 30.26 28.68 30.88 30.84 31.18 3.08%
DPS 13.00 5.33 8.00 0.00 11.00 5.33 8.00 38.09%
NAPS 2.40 2.30 2.28 2.28 2.21 2.16 2.10 9.28%
Adjusted Per Share Value based on latest NOSH - 281,562
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 958.45 928.50 910.70 880.87 184.99 181.41 180.58 203.35%
EPS 31.57 29.96 29.49 28.04 29.62 29.40 29.31 5.06%
DPS 12.58 5.18 7.80 0.00 10.55 5.08 7.52 40.78%
NAPS 2.3216 2.2323 2.222 2.2291 2.1195 2.0589 1.9743 11.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.31 3.25 2.68 2.82 2.43 2.32 2.30 -
P/RPS 0.33 0.34 0.29 0.31 1.26 1.22 1.20 -57.61%
P/EPS 10.14 10.53 8.86 9.83 7.87 7.52 7.38 23.51%
EY 9.86 9.50 11.29 10.17 12.71 13.29 13.56 -19.09%
DY 3.93 1.64 2.99 0.00 4.53 2.30 3.48 8.42%
P/NAPS 1.38 1.41 1.18 1.24 1.10 1.07 1.10 16.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 -
Price 3.25 3.35 2.73 2.72 2.60 2.20 2.31 -
P/RPS 0.33 0.35 0.29 0.30 1.35 1.16 1.20 -57.61%
P/EPS 9.96 10.85 9.02 9.48 8.42 7.13 7.41 21.72%
EY 10.04 9.21 11.08 10.54 11.88 14.02 13.50 -17.87%
DY 4.00 1.59 2.93 0.00 4.23 2.42 3.46 10.12%
P/NAPS 1.35 1.46 1.20 1.19 1.18 1.02 1.10 14.58%

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