[QSR] QoQ 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- -2.17%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 677,167 634,220 140,911 131,806 131,207 128,828 127,436 204.82%
PBT 54,054 48,826 25,586 23,787 24,936 23,430 23,405 74.81%
Tax -15,730 -14,000 -4,400 -2,800 -3,430 -3,370 -5,170 110.11%
NP 38,324 34,826 21,186 20,987 21,506 20,060 18,235 64.14%
-
NP to SH 22,278 20,188 21,797 21,285 21,758 20,453 18,235 14.29%
-
Tax Rate 29.10% 28.67% 17.20% 11.77% 13.76% 14.38% 22.09% -
Total Cost 638,843 599,394 119,725 110,819 109,701 108,768 109,201 225.02%
-
Net Worth 640,527 641,961 610,537 593,233 568,305 537,695 476,122 21.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,237 - 19,338 - 10,824 - 12,271 -5.70%
Div Payout % 50.44% - 88.72% - 49.75% - 67.29% -
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 640,527 641,961 610,537 593,233 568,305 537,695 476,122 21.88%
NOSH 280,933 281,562 276,261 274,645 270,621 257,270 245,423 9.43%
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 5.66% 5.49% 15.04% 15.92% 16.39% 15.57% 14.31% -
ROE 3.48% 3.14% 3.57% 3.59% 3.83% 3.80% 3.83% -
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 241.04 225.25 51.01 47.99 48.48 50.07 51.92 178.55%
EPS 7.93 7.17 7.89 7.75 8.04 7.95 7.43 4.44%
DPS 4.00 0.00 7.00 0.00 4.00 0.00 5.00 -13.83%
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 235.13 220.22 48.93 45.77 45.56 44.73 44.25 204.81%
EPS 7.74 7.01 7.57 7.39 7.55 7.10 6.33 14.36%
DPS 3.90 0.00 6.71 0.00 3.76 0.00 4.26 -5.72%
NAPS 2.2241 2.2291 2.12 2.0599 1.9733 1.867 1.6532 21.88%
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 1.11 1.25 4.76 4.83 4.74 3.85 6.16 -68.13%
P/EPS 33.80 39.33 30.80 29.94 28.61 24.28 43.07 -14.93%
EY 2.96 2.54 3.25 3.34 3.50 4.12 2.32 17.65%
DY 1.49 0.00 2.88 0.00 1.74 0.00 1.56 -3.01%
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 1.13 1.21 5.10 4.58 4.76 4.87 5.28 -64.25%
P/EPS 34.43 37.94 32.95 28.39 28.73 30.69 36.88 -4.48%
EY 2.90 2.64 3.03 3.52 3.48 3.26 2.71 4.62%
DY 1.47 0.00 2.69 0.00 1.73 0.00 1.82 -13.28%
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