[QSR] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.16%
YoY- 54.01%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 140,911 131,806 131,207 128,828 127,436 125,529 109,613 18.13%
PBT 25,586 23,787 24,936 23,430 23,405 24,914 17,067 30.82%
Tax -4,400 -2,800 -3,430 -3,370 -5,170 -4,480 -2,000 68.75%
NP 21,186 20,987 21,506 20,060 18,235 20,434 15,067 25.38%
-
NP to SH 21,797 21,285 21,758 20,453 18,235 20,434 15,067 27.76%
-
Tax Rate 17.20% 11.77% 13.76% 14.38% 22.09% 17.98% 11.72% -
Total Cost 119,725 110,819 109,701 108,768 109,201 105,095 94,546 16.96%
-
Net Worth 610,537 593,233 568,305 537,695 476,122 466,081 456,427 21.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 19,338 - 10,824 - 12,271 - 9,815 56.83%
Div Payout % 88.72% - 49.75% - 67.29% - 65.15% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 610,537 593,233 568,305 537,695 476,122 466,081 456,427 21.29%
NOSH 276,261 274,645 270,621 257,270 245,423 245,306 245,390 8.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.04% 15.92% 16.39% 15.57% 14.31% 16.28% 13.75% -
ROE 3.57% 3.59% 3.83% 3.80% 3.83% 4.38% 3.30% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 51.01 47.99 48.48 50.07 51.92 51.17 44.67 9.20%
EPS 7.89 7.75 8.04 7.95 7.43 8.33 6.14 18.10%
DPS 7.00 0.00 4.00 0.00 5.00 0.00 4.00 44.97%
NAPS 2.21 2.16 2.10 2.09 1.94 1.90 1.86 12.12%
Adjusted Per Share Value based on latest NOSH - 257,270
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 48.93 45.77 45.56 44.73 44.25 43.59 38.06 18.14%
EPS 7.57 7.39 7.55 7.10 6.33 7.10 5.23 27.81%
DPS 6.71 0.00 3.76 0.00 4.26 0.00 3.41 56.70%
NAPS 2.12 2.0599 1.9733 1.867 1.6532 1.6184 1.5848 21.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.43 2.32 2.30 1.93 3.20 3.30 3.18 -
P/RPS 4.76 4.83 4.74 3.85 6.16 6.45 7.12 -23.44%
P/EPS 30.80 29.94 28.61 24.28 43.07 39.62 51.79 -29.16%
EY 3.25 3.34 3.50 4.12 2.32 2.52 1.93 41.31%
DY 2.88 0.00 1.74 0.00 1.56 0.00 1.26 73.08%
P/NAPS 1.10 1.07 1.10 0.92 1.65 1.74 1.71 -25.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 29/11/07 30/08/07 -
Price 2.60 2.20 2.31 2.44 2.74 3.22 3.10 -
P/RPS 5.10 4.58 4.76 4.87 5.28 6.29 6.94 -18.48%
P/EPS 32.95 28.39 28.73 30.69 36.88 38.66 50.49 -24.66%
EY 3.03 3.52 3.48 3.26 2.71 2.59 1.98 32.62%
DY 2.69 0.00 1.73 0.00 1.82 0.00 1.29 62.85%
P/NAPS 1.18 1.02 1.10 1.17 1.41 1.69 1.67 -20.58%

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