[QSR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.29%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,035,827 2,204,427 1,457,931 724,721 2,760,285 2,005,534 1,311,387 74.72%
PBT 266,859 189,186 124,122 60,003 230,261 160,025 102,880 88.45%
Tax -77,104 -59,100 -38,862 -19,300 -71,868 -47,000 -29,730 88.43%
NP 189,755 130,086 85,260 40,703 158,393 113,025 73,150 88.46%
-
NP to SH 110,210 74,915 49,582 23,378 90,930 64,708 42,466 88.52%
-
Tax Rate 28.89% 31.24% 31.31% 32.17% 31.21% 29.37% 28.90% -
Total Cost 2,846,072 2,074,341 1,372,671 684,018 2,601,892 1,892,509 1,238,237 73.90%
-
Net Worth 806,683 697,522 682,371 683,696 668,602 642,887 639,937 16.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 38,544 16,476 16,508 - 36,215 11,180 11,226 127.07%
Div Payout % 34.97% 21.99% 33.30% - 39.83% 17.28% 26.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 806,683 697,522 682,371 683,696 668,602 642,887 639,937 16.64%
NOSH 275,318 274,615 275,149 275,683 278,584 279,516 280,674 -1.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.25% 5.90% 5.85% 5.62% 5.74% 5.64% 5.58% -
ROE 13.66% 10.74% 7.27% 3.42% 13.60% 10.07% 6.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,102.66 802.73 529.87 262.88 990.82 717.50 467.23 76.98%
EPS 40.03 27.28 18.02 8.48 32.64 23.15 15.13 90.95%
DPS 14.00 6.00 6.00 0.00 13.00 4.00 4.00 129.99%
NAPS 2.93 2.54 2.48 2.48 2.40 2.30 2.28 18.14%
Adjusted Per Share Value based on latest NOSH - 275,683
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,054.12 765.44 506.23 251.64 958.45 696.38 455.35 74.72%
EPS 38.27 26.01 17.22 8.12 31.57 22.47 14.75 88.49%
DPS 13.38 5.72 5.73 0.00 12.58 3.88 3.90 126.96%
NAPS 2.801 2.422 2.3694 2.374 2.3216 2.2323 2.222 16.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.06 4.94 3.63 3.33 3.31 3.25 2.68 -
P/RPS 0.46 0.62 0.69 1.27 0.33 0.45 0.57 -13.28%
P/EPS 12.64 18.11 20.14 39.27 10.14 14.04 17.71 -20.08%
EY 7.91 5.52 4.96 2.55 9.86 7.12 5.65 25.06%
DY 2.77 1.21 1.65 0.00 3.93 1.23 1.49 51.02%
P/NAPS 1.73 1.94 1.46 1.34 1.38 1.41 1.18 28.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 -
Price 5.55 5.46 4.43 3.38 3.25 3.35 2.73 -
P/RPS 0.50 0.68 0.84 1.29 0.33 0.47 0.58 -9.39%
P/EPS 13.86 20.01 24.58 39.86 9.96 14.47 18.04 -16.07%
EY 7.21 5.00 4.07 2.51 10.04 6.91 5.54 19.14%
DY 2.52 1.10 1.35 0.00 4.00 1.19 1.47 43.09%
P/NAPS 1.89 2.15 1.79 1.36 1.35 1.46 1.20 35.25%

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