[QSR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -69.48%
YoY- 54.01%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 532,752 391,841 260,035 128,828 466,379 338,943 213,414 83.51%
PBT 97,739 72,153 48,366 23,430 80,186 56,781 31,867 110.38%
Tax -14,000 -9,600 -6,800 -3,370 -13,170 -8,000 -3,520 149.98%
NP 83,739 62,553 41,566 20,060 67,016 48,781 28,347 105.20%
-
NP to SH 85,293 63,496 42,211 20,453 67,016 48,781 28,347 107.72%
-
Tax Rate 14.32% 13.31% 14.06% 14.38% 16.42% 14.09% 11.05% -
Total Cost 449,013 329,288 218,469 108,768 399,363 290,162 185,067 80.07%
-
Net Worth 610,419 592,958 568,589 537,695 476,056 466,216 456,497 21.26%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 30,382 10,980 10,830 - 22,085 9,815 9,817 111.64%
Div Payout % 35.62% 17.29% 25.66% - 32.95% 20.12% 34.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 610,419 592,958 568,589 537,695 476,056 466,216 456,497 21.26%
NOSH 276,207 274,517 270,756 257,270 245,389 245,377 245,428 8.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.72% 15.96% 15.98% 15.57% 14.37% 14.39% 13.28% -
ROE 13.97% 10.71% 7.42% 3.80% 14.08% 10.46% 6.21% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.88 142.74 96.04 50.07 190.06 138.13 86.96 69.66%
EPS 30.88 23.13 15.59 7.95 27.31 19.88 11.55 92.05%
DPS 11.00 4.00 4.00 0.00 9.00 4.00 4.00 95.68%
NAPS 2.21 2.16 2.10 2.09 1.94 1.90 1.86 12.12%
Adjusted Per Share Value based on latest NOSH - 257,270
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 184.99 136.06 90.29 44.73 161.94 117.69 74.10 83.51%
EPS 29.62 22.05 14.66 7.10 23.27 16.94 9.84 107.78%
DPS 10.55 3.81 3.76 0.00 7.67 3.41 3.41 111.59%
NAPS 2.1195 2.0589 1.9743 1.867 1.653 1.6188 1.5851 21.26%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.43 2.32 2.30 1.93 3.20 3.30 3.18 -
P/RPS 1.26 1.63 2.39 3.85 1.68 2.39 3.66 -50.72%
P/EPS 7.87 10.03 14.75 24.28 11.72 16.60 27.53 -56.43%
EY 12.71 9.97 6.78 4.12 8.53 6.02 3.63 129.70%
DY 4.53 1.72 1.74 0.00 2.81 1.21 1.26 133.77%
P/NAPS 1.10 1.07 1.10 0.92 1.65 1.74 1.71 -25.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 29/11/07 30/08/07 -
Price 2.60 2.20 2.31 2.44 2.74 3.22 3.10 -
P/RPS 1.35 1.54 2.41 4.87 1.44 2.33 3.57 -47.55%
P/EPS 8.42 9.51 14.82 30.69 10.03 16.20 26.84 -53.66%
EY 11.88 10.51 6.75 3.26 9.97 6.17 3.73 115.71%
DY 4.23 1.82 1.73 0.00 3.28 1.24 1.29 119.92%
P/NAPS 1.18 1.02 1.10 1.17 1.41 1.69 1.67 -20.58%

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