[QSR] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.35%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 724,721 754,751 694,147 677,167 634,220 140,911 131,806 211.84%
PBT 60,003 70,236 57,145 54,054 48,826 25,586 23,787 85.41%
Tax -19,300 -24,868 -17,270 -15,730 -14,000 -4,400 -2,800 262.61%
NP 40,703 45,368 39,875 38,324 34,826 21,186 20,987 55.58%
-
NP to SH 23,378 26,222 22,242 22,278 20,188 21,797 21,285 6.45%
-
Tax Rate 32.17% 35.41% 30.22% 29.10% 28.67% 17.20% 11.77% -
Total Cost 684,018 709,383 654,272 638,843 599,394 119,725 110,819 236.86%
-
Net Worth 683,696 668,786 642,670 640,527 641,961 610,537 593,233 9.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 25,079 - 11,237 - 19,338 - -
Div Payout % - 95.64% - 50.44% - 88.72% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 683,696 668,786 642,670 640,527 641,961 610,537 593,233 9.93%
NOSH 275,683 278,661 279,422 280,933 281,562 276,261 274,645 0.25%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.62% 6.01% 5.74% 5.66% 5.49% 15.04% 15.92% -
ROE 3.42% 3.92% 3.46% 3.48% 3.14% 3.57% 3.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 262.88 270.85 248.42 241.04 225.25 51.01 47.99 211.06%
EPS 8.48 9.41 7.96 7.93 7.17 7.89 7.75 6.19%
DPS 0.00 9.00 0.00 4.00 0.00 7.00 0.00 -
NAPS 2.48 2.40 2.30 2.28 2.28 2.21 2.16 9.65%
Adjusted Per Share Value based on latest NOSH - 280,933
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 251.64 262.07 241.03 235.13 220.22 48.93 45.77 211.82%
EPS 8.12 9.10 7.72 7.74 7.01 7.57 7.39 6.48%
DPS 0.00 8.71 0.00 3.90 0.00 6.71 0.00 -
NAPS 2.374 2.3222 2.2315 2.2241 2.2291 2.12 2.0599 9.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.33 3.31 3.25 2.68 2.82 2.43 2.32 -
P/RPS 1.27 1.22 1.31 1.11 1.25 4.76 4.83 -58.99%
P/EPS 39.27 35.18 40.83 33.80 39.33 30.80 29.94 19.84%
EY 2.55 2.84 2.45 2.96 2.54 3.25 3.34 -16.47%
DY 0.00 2.72 0.00 1.49 0.00 2.88 0.00 -
P/NAPS 1.34 1.38 1.41 1.18 1.24 1.10 1.07 16.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 -
Price 3.38 3.25 3.35 2.73 2.72 2.60 2.20 -
P/RPS 1.29 1.20 1.35 1.13 1.21 5.10 4.58 -57.06%
P/EPS 39.86 34.54 42.09 34.43 37.94 32.95 28.39 25.41%
EY 2.51 2.90 2.38 2.90 2.64 3.03 3.52 -20.20%
DY 0.00 2.77 0.00 1.47 0.00 2.69 0.00 -
P/NAPS 1.36 1.35 1.46 1.20 1.19 1.18 1.02 21.16%

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