[QSR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 50.43%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,311,387 634,220 532,752 391,841 260,035 128,828 466,379 99.34%
PBT 102,880 48,826 97,739 72,153 48,366 23,430 80,186 18.09%
Tax -29,730 -14,000 -14,000 -9,600 -6,800 -3,370 -13,170 72.16%
NP 73,150 34,826 83,739 62,553 41,566 20,060 67,016 6.01%
-
NP to SH 42,466 20,188 85,293 63,496 42,211 20,453 67,016 -26.24%
-
Tax Rate 28.90% 28.67% 14.32% 13.31% 14.06% 14.38% 16.42% -
Total Cost 1,238,237 599,394 449,013 329,288 218,469 108,768 399,363 112.77%
-
Net Worth 639,937 641,961 610,419 592,958 568,589 537,695 476,056 21.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,226 - 30,382 10,980 10,830 - 22,085 -36.33%
Div Payout % 26.44% - 35.62% 17.29% 25.66% - 32.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 639,937 641,961 610,419 592,958 568,589 537,695 476,056 21.82%
NOSH 280,674 281,562 276,207 274,517 270,756 257,270 245,389 9.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.58% 5.49% 15.72% 15.96% 15.98% 15.57% 14.37% -
ROE 6.64% 3.14% 13.97% 10.71% 7.42% 3.80% 14.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 467.23 225.25 192.88 142.74 96.04 50.07 190.06 82.24%
EPS 15.13 7.17 30.88 23.13 15.59 7.95 27.31 -32.56%
DPS 4.00 0.00 11.00 4.00 4.00 0.00 9.00 -41.79%
NAPS 2.28 2.28 2.21 2.16 2.10 2.09 1.94 11.37%
Adjusted Per Share Value based on latest NOSH - 274,645
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 455.35 220.22 184.99 136.06 90.29 44.73 161.94 99.34%
EPS 14.75 7.01 29.62 22.05 14.66 7.10 23.27 -26.23%
DPS 3.90 0.00 10.55 3.81 3.76 0.00 7.67 -36.32%
NAPS 2.222 2.2291 2.1195 2.0589 1.9743 1.867 1.653 21.82%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.68 2.82 2.43 2.32 2.30 1.93 3.20 -
P/RPS 0.57 1.25 1.26 1.63 2.39 3.85 1.68 -51.38%
P/EPS 17.71 39.33 7.87 10.03 14.75 24.28 11.72 31.71%
EY 5.65 2.54 12.71 9.97 6.78 4.12 8.53 -24.03%
DY 1.49 0.00 4.53 1.72 1.74 0.00 2.81 -34.51%
P/NAPS 1.18 1.24 1.10 1.07 1.10 0.92 1.65 -20.04%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 -
Price 2.73 2.72 2.60 2.20 2.31 2.44 2.74 -
P/RPS 0.58 1.21 1.35 1.54 2.41 4.87 1.44 -45.49%
P/EPS 18.04 37.94 8.42 9.51 14.82 30.69 10.03 47.94%
EY 5.54 2.64 11.88 10.51 6.75 3.26 9.97 -32.43%
DY 1.47 0.00 4.23 1.82 1.73 0.00 3.28 -41.46%
P/NAPS 1.20 1.19 1.18 1.02 1.10 1.17 1.41 -10.20%

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