[QSR] QoQ Cumulative 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- -76.33%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative 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 2,005,534 1,311,387 634,220 532,752 391,841 260,035 380.92%
PBT 230,261 160,025 102,880 48,826 97,739 72,153 48,366 182.19%
Tax -71,868 -47,000 -29,730 -14,000 -14,000 -9,600 -6,800 379.53%
NP 158,393 113,025 73,150 34,826 83,739 62,553 41,566 143.37%
-
NP to SH 90,930 64,708 42,466 20,188 85,293 63,496 42,211 66.56%
-
Tax Rate 31.21% 29.37% 28.90% 28.67% 14.32% 13.31% 14.06% -
Total Cost 2,601,892 1,892,509 1,238,237 599,394 449,013 329,288 218,469 419.16%
-
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 11,180 11,226 - 30,382 10,980 10,830 123.12%
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% 10.07% 6.64% 3.14% 13.97% 10.71% 7.42% -
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 990.82 717.50 467.23 225.25 192.88 142.74 96.04 371.89%
EPS 32.64 23.15 15.13 7.17 30.88 23.13 15.59 63.43%
DPS 13.00 4.00 4.00 0.00 11.00 4.00 4.00 118.93%
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 958.45 696.38 455.35 220.22 184.99 136.06 90.29 380.93%
EPS 31.57 22.47 14.75 7.01 29.62 22.05 14.66 66.52%
DPS 12.58 3.88 3.90 0.00 10.55 3.81 3.76 123.20%
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 0.45 0.57 1.25 1.26 1.63 2.39 -73.18%
P/EPS 10.14 14.04 17.71 39.33 7.87 10.03 14.75 -22.05%
EY 9.86 7.12 5.65 2.54 12.71 9.97 6.78 28.27%
DY 3.93 1.23 1.49 0.00 4.53 1.72 1.74 71.89%
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 0.47 0.58 1.21 1.35 1.54 2.41 -73.33%
P/EPS 9.96 14.47 18.04 37.94 8.42 9.51 14.82 -23.21%
EY 10.04 6.91 5.54 2.64 11.88 10.51 6.75 30.20%
DY 4.00 1.19 1.47 0.00 4.23 1.82 1.73 74.58%
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