[QSR] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.76%
YoY- 56.05%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 131,806 131,207 128,828 127,436 125,529 109,613 103,801 17.21%
PBT 23,787 24,936 23,430 23,405 24,914 17,067 14,800 37.09%
Tax -2,800 -3,430 -3,370 -5,170 -4,480 -2,000 -1,520 50.10%
NP 20,987 21,506 20,060 18,235 20,434 15,067 13,280 35.56%
-
NP to SH 21,285 21,758 20,453 18,235 20,434 15,067 13,280 36.83%
-
Tax Rate 11.77% 13.76% 14.38% 22.09% 17.98% 11.72% 10.27% -
Total Cost 110,819 109,701 108,768 109,201 105,095 94,546 90,521 14.39%
-
Net Worth 593,233 568,305 537,695 476,122 466,081 456,427 438,583 22.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 10,824 - 12,271 - 9,815 - -
Div Payout % - 49.75% - 67.29% - 65.15% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 593,233 568,305 537,695 476,122 466,081 456,427 438,583 22.23%
NOSH 274,645 270,621 257,270 245,423 245,306 245,390 245,018 7.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.92% 16.39% 15.57% 14.31% 16.28% 13.75% 12.79% -
ROE 3.59% 3.83% 3.80% 3.83% 4.38% 3.30% 3.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.99 48.48 50.07 51.92 51.17 44.67 42.36 8.65%
EPS 7.75 8.04 7.95 7.43 8.33 6.14 5.42 26.83%
DPS 0.00 4.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 2.16 2.10 2.09 1.94 1.90 1.86 1.79 13.30%
Adjusted Per Share Value based on latest NOSH - 245,423
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.77 45.56 44.73 44.25 43.59 38.06 36.04 17.22%
EPS 7.39 7.55 7.10 6.33 7.10 5.23 4.61 36.85%
DPS 0.00 3.76 0.00 4.26 0.00 3.41 0.00 -
NAPS 2.0599 1.9733 1.867 1.6532 1.6184 1.5848 1.5229 22.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.32 2.30 1.93 3.20 3.30 3.18 3.72 -
P/RPS 4.83 4.74 3.85 6.16 6.45 7.12 8.78 -32.78%
P/EPS 29.94 28.61 24.28 43.07 39.62 51.79 68.63 -42.39%
EY 3.34 3.50 4.12 2.32 2.52 1.93 1.46 73.35%
DY 0.00 1.74 0.00 1.56 0.00 1.26 0.00 -
P/NAPS 1.07 1.10 0.92 1.65 1.74 1.71 2.08 -35.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 20/08/08 21/05/08 22/02/08 29/11/07 30/08/07 22/05/07 -
Price 2.20 2.31 2.44 2.74 3.22 3.10 3.56 -
P/RPS 4.58 4.76 4.87 5.28 6.29 6.94 8.40 -33.18%
P/EPS 28.39 28.73 30.69 36.88 38.66 50.49 65.68 -42.74%
EY 3.52 3.48 3.26 2.71 2.59 1.98 1.52 74.77%
DY 0.00 1.73 0.00 1.82 0.00 1.29 0.00 -
P/NAPS 1.02 1.10 1.17 1.41 1.69 1.67 1.99 -35.87%

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