[QSR] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.32%
YoY- 13.9%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 825,556 779,752 831,400 746,496 733,210 724,721 754,751 6.17%
PBT 65,715 63,725 77,673 65,064 64,119 60,003 70,236 -4.35%
Tax -20,600 -19,900 -18,004 -20,238 -19,562 -19,300 -24,868 -11.82%
NP 45,115 43,825 59,669 44,826 44,557 40,703 45,368 -0.37%
-
NP to SH 26,474 25,268 35,295 25,333 26,204 23,378 26,222 0.64%
-
Tax Rate 31.35% 31.23% 23.18% 31.10% 30.51% 32.17% 35.41% -
Total Cost 780,441 735,927 771,731 701,670 688,653 684,018 709,383 6.58%
-
Net Worth 846,277 822,808 806,664 697,893 681,908 683,696 668,786 17.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,919 - 22,024 - 16,497 - 25,079 -32.53%
Div Payout % 52.58% - 62.40% - 62.96% - 95.64% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 846,277 822,808 806,664 697,893 681,908 683,696 668,786 17.04%
NOSH 278,380 277,975 275,312 274,761 274,963 275,683 278,661 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.46% 5.62% 7.18% 6.00% 6.08% 5.62% 6.01% -
ROE 3.13% 3.07% 4.38% 3.63% 3.84% 3.42% 3.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 296.56 280.51 301.98 271.69 266.66 262.88 270.85 6.24%
EPS 9.51 9.09 12.82 9.22 9.53 8.48 9.41 0.70%
DPS 5.00 0.00 8.00 0.00 6.00 0.00 9.00 -32.49%
NAPS 3.04 2.96 2.93 2.54 2.48 2.48 2.40 17.11%
Adjusted Per Share Value based on latest NOSH - 274,761
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 286.66 270.75 288.68 259.20 254.59 251.64 262.07 6.17%
EPS 9.19 8.77 12.26 8.80 9.10 8.12 9.10 0.66%
DPS 4.83 0.00 7.65 0.00 5.73 0.00 8.71 -32.57%
NAPS 2.9385 2.857 2.801 2.4233 2.3678 2.374 2.3222 17.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.86 5.27 5.06 4.94 3.63 3.33 3.31 -
P/RPS 1.98 1.88 1.68 1.82 1.36 1.27 1.22 38.22%
P/EPS 61.62 57.98 39.47 53.58 38.09 39.27 35.18 45.45%
EY 1.62 1.72 2.53 1.87 2.63 2.55 2.84 -31.29%
DY 0.85 0.00 1.58 0.00 1.65 0.00 2.72 -54.04%
P/NAPS 1.93 1.78 1.73 1.94 1.46 1.34 1.38 25.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 -
Price 5.86 5.89 5.55 5.46 4.43 3.38 3.25 -
P/RPS 1.98 2.10 1.84 2.01 1.66 1.29 1.20 39.76%
P/EPS 61.62 64.80 43.29 59.22 46.48 39.86 34.54 47.25%
EY 1.62 1.54 2.31 1.69 2.15 2.51 2.90 -32.24%
DY 0.85 0.00 1.44 0.00 1.35 0.00 2.77 -54.60%
P/NAPS 1.93 1.99 1.89 2.15 1.79 1.36 1.35 26.98%

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