[QSR] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.85%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 831,400 746,496 733,210 724,721 754,751 694,147 677,167 14.61%
PBT 77,673 65,064 64,119 60,003 70,236 57,145 54,054 27.25%
Tax -18,004 -20,238 -19,562 -19,300 -24,868 -17,270 -15,730 9.39%
NP 59,669 44,826 44,557 40,703 45,368 39,875 38,324 34.22%
-
NP to SH 35,295 25,333 26,204 23,378 26,222 22,242 22,278 35.78%
-
Tax Rate 23.18% 31.10% 30.51% 32.17% 35.41% 30.22% 29.10% -
Total Cost 771,731 701,670 688,653 684,018 709,383 654,272 638,843 13.38%
-
Net Worth 806,664 697,893 681,908 683,696 668,786 642,670 640,527 16.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,024 - 16,497 - 25,079 - 11,237 56.42%
Div Payout % 62.40% - 62.96% - 95.64% - 50.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 806,664 697,893 681,908 683,696 668,786 642,670 640,527 16.57%
NOSH 275,312 274,761 274,963 275,683 278,661 279,422 280,933 -1.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.18% 6.00% 6.08% 5.62% 6.01% 5.74% 5.66% -
ROE 4.38% 3.63% 3.84% 3.42% 3.92% 3.46% 3.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 301.98 271.69 266.66 262.88 270.85 248.42 241.04 16.16%
EPS 12.82 9.22 9.53 8.48 9.41 7.96 7.93 37.62%
DPS 8.00 0.00 6.00 0.00 9.00 0.00 4.00 58.53%
NAPS 2.93 2.54 2.48 2.48 2.40 2.30 2.28 18.14%
Adjusted Per Share Value based on latest NOSH - 275,683
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 288.68 259.20 254.59 251.64 262.07 241.03 235.13 14.61%
EPS 12.26 8.80 9.10 8.12 9.10 7.72 7.74 35.76%
DPS 7.65 0.00 5.73 0.00 8.71 0.00 3.90 56.50%
NAPS 2.801 2.4233 2.3678 2.374 2.3222 2.2315 2.2241 16.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.06 4.94 3.63 3.33 3.31 3.25 2.68 -
P/RPS 1.68 1.82 1.36 1.27 1.22 1.31 1.11 31.72%
P/EPS 39.47 53.58 38.09 39.27 35.18 40.83 33.80 10.86%
EY 2.53 1.87 2.63 2.55 2.84 2.45 2.96 -9.90%
DY 1.58 0.00 1.65 0.00 2.72 0.00 1.49 3.97%
P/NAPS 1.73 1.94 1.46 1.34 1.38 1.41 1.18 28.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 -
Price 5.55 5.46 4.43 3.38 3.25 3.35 2.73 -
P/RPS 1.84 2.01 1.66 1.29 1.20 1.35 1.13 38.28%
P/EPS 43.29 59.22 46.48 39.86 34.54 42.09 34.43 16.44%
EY 2.31 1.69 2.15 2.51 2.90 2.38 2.90 -14.03%
DY 1.44 0.00 1.35 0.00 2.77 0.00 1.47 -1.36%
P/NAPS 1.89 2.15 1.79 1.36 1.35 1.46 1.20 35.25%

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