[QSR] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.38%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 754,751 694,147 677,167 634,220 140,911 131,806 131,207 220.02%
PBT 70,236 57,145 54,054 48,826 25,586 23,787 24,936 99.06%
Tax -24,868 -17,270 -15,730 -14,000 -4,400 -2,800 -3,430 273.24%
NP 45,368 39,875 38,324 34,826 21,186 20,987 21,506 64.26%
-
NP to SH 26,222 22,242 22,278 20,188 21,797 21,285 21,758 13.20%
-
Tax Rate 35.41% 30.22% 29.10% 28.67% 17.20% 11.77% 13.76% -
Total Cost 709,383 654,272 638,843 599,394 119,725 110,819 109,701 245.91%
-
Net Worth 668,786 642,670 640,527 641,961 610,537 593,233 568,305 11.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,079 - 11,237 - 19,338 - 10,824 74.83%
Div Payout % 95.64% - 50.44% - 88.72% - 49.75% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 668,786 642,670 640,527 641,961 610,537 593,233 568,305 11.43%
NOSH 278,661 279,422 280,933 281,562 276,261 274,645 270,621 1.96%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.01% 5.74% 5.66% 5.49% 15.04% 15.92% 16.39% -
ROE 3.92% 3.46% 3.48% 3.14% 3.57% 3.59% 3.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 270.85 248.42 241.04 225.25 51.01 47.99 48.48 213.87%
EPS 9.41 7.96 7.93 7.17 7.89 7.75 8.04 11.02%
DPS 9.00 0.00 4.00 0.00 7.00 0.00 4.00 71.45%
NAPS 2.40 2.30 2.28 2.28 2.21 2.16 2.10 9.28%
Adjusted Per Share Value based on latest NOSH - 281,562
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 262.07 241.03 235.13 220.22 48.93 45.77 45.56 220.01%
EPS 9.10 7.72 7.74 7.01 7.57 7.39 7.55 13.21%
DPS 8.71 0.00 3.90 0.00 6.71 0.00 3.76 74.80%
NAPS 2.3222 2.2315 2.2241 2.2291 2.12 2.0599 1.9733 11.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.31 3.25 2.68 2.82 2.43 2.32 2.30 -
P/RPS 1.22 1.31 1.11 1.25 4.76 4.83 4.74 -59.43%
P/EPS 35.18 40.83 33.80 39.33 30.80 29.94 28.61 14.73%
EY 2.84 2.45 2.96 2.54 3.25 3.34 3.50 -12.97%
DY 2.72 0.00 1.49 0.00 2.88 0.00 1.74 34.58%
P/NAPS 1.38 1.41 1.18 1.24 1.10 1.07 1.10 16.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 -
Price 3.25 3.35 2.73 2.72 2.60 2.20 2.31 -
P/RPS 1.20 1.35 1.13 1.21 5.10 4.58 4.76 -59.99%
P/EPS 34.54 42.09 34.43 37.94 32.95 28.39 28.73 13.02%
EY 2.90 2.38 2.90 2.64 3.03 3.52 3.48 -11.41%
DY 2.77 0.00 1.47 0.00 2.69 0.00 1.73 36.74%
P/NAPS 1.35 1.46 1.20 1.19 1.18 1.02 1.10 14.58%

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