[QSR] QoQ TTM 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- 10.83%
YoY- 22.86%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 519,277 513,000 491,406 466,379 448,398 438,891 432,959 12.84%
PBT 95,558 96,685 88,816 80,186 70,852 68,221 66,294 27.51%
Tax -14,770 -16,450 -15,020 -13,170 -10,386 -9,906 -10,420 26.10%
NP 80,788 80,235 73,796 67,016 60,466 58,315 55,874 27.78%
-
NP to SH 81,731 80,880 74,189 67,016 60,466 58,315 55,874 28.77%
-
Tax Rate 15.46% 17.01% 16.91% 16.42% 14.66% 14.52% 15.72% -
Total Cost 438,489 432,765 417,610 399,363 387,932 380,576 377,085 10.55%
-
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 23,096 23,096 22,086 22,086 24,296 24,296 14,480 36.39%
Div Payout % 28.26% 28.56% 29.77% 32.96% 40.18% 41.66% 25.92% -
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 15.56% 15.64% 15.02% 14.37% 13.48% 13.29% 12.91% -
ROE 13.78% 14.23% 13.80% 14.08% 12.97% 12.78% 12.74% -
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 189.07 189.56 191.01 190.03 182.79 178.85 176.70 4.60%
EPS 29.76 29.89 28.84 27.31 24.65 23.76 22.80 19.37%
DPS 8.41 8.53 8.59 9.00 10.00 10.00 6.00 25.16%
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 180.31 178.13 170.63 161.94 155.70 152.39 150.34 12.84%
EPS 28.38 28.08 25.76 23.27 21.00 20.25 19.40 28.77%
DPS 8.02 8.02 7.67 7.67 8.44 8.44 5.03 36.36%
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 1.23 1.21 1.01 1.68 1.81 1.78 2.11 -30.14%
P/EPS 7.80 7.70 6.69 11.72 13.39 13.38 16.31 -38.76%
EY 12.83 12.99 14.94 8.53 7.47 7.47 6.13 63.40%
DY 3.62 3.71 4.45 2.81 3.03 3.14 1.61 71.37%
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 1.16 1.22 1.28 1.44 1.76 1.73 2.01 -30.61%
P/EPS 7.39 7.73 8.46 10.03 13.06 13.04 15.61 -39.17%
EY 13.53 12.94 11.82 9.97 7.66 7.67 6.41 64.32%
DY 3.82 3.69 3.52 3.28 3.11 3.23 1.69 71.97%
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