[QSR] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 14.0%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,349,914 3,035,827 2,760,285 532,752 466,379 428,543 386,146 43.32%
PBT 269,928 266,859 230,261 97,739 80,186 65,832 19,480 54.94%
Tax -87,524 -77,104 -71,868 -14,000 -13,170 -11,286 -9,578 44.56%
NP 182,404 189,755 158,393 83,739 67,016 54,546 9,902 62.47%
-
NP to SH 113,105 110,210 90,930 85,293 67,016 54,546 9,902 50.04%
-
Tax Rate 32.42% 28.89% 31.21% 14.32% 16.42% 17.14% 49.17% -
Total Cost 3,167,510 2,846,072 2,601,892 449,013 399,363 373,997 376,244 42.60%
-
Net Worth 881,702 806,683 668,602 610,419 476,056 419,741 362,195 15.97%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 14,039 38,544 36,215 30,382 22,085 21,710 16,046 -2.20%
Div Payout % 12.41% 34.97% 39.83% 35.62% 32.95% 39.80% 162.05% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 881,702 806,683 668,602 610,419 476,056 419,741 362,195 15.97%
NOSH 280,796 275,318 278,584 276,207 245,389 241,230 229,237 3.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.45% 6.25% 5.74% 15.72% 14.37% 12.73% 2.56% -
ROE 12.83% 13.66% 13.60% 13.97% 14.08% 13.00% 2.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,193.00 1,102.66 990.82 192.88 190.06 177.65 168.45 38.55%
EPS 40.28 40.03 32.64 30.88 27.31 22.62 4.32 45.05%
DPS 5.00 14.00 13.00 11.00 9.00 9.00 7.00 -5.45%
NAPS 3.14 2.93 2.40 2.21 1.94 1.74 1.58 12.12%
Adjusted Per Share Value based on latest NOSH - 280,805
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,163.18 1,054.12 958.45 184.99 161.94 148.80 134.08 43.32%
EPS 39.27 38.27 31.57 29.62 23.27 18.94 3.44 50.02%
DPS 4.88 13.38 12.58 10.55 7.67 7.54 5.57 -2.17%
NAPS 3.0615 2.801 2.3216 2.1195 1.653 1.4575 1.2576 15.97%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.50 5.06 3.31 2.43 3.20 3.36 3.20 -
P/RPS 0.54 0.46 0.33 1.26 1.68 1.89 1.90 -18.90%
P/EPS 16.14 12.64 10.14 7.87 11.72 14.86 74.08 -22.41%
EY 6.20 7.91 9.86 12.71 8.53 6.73 1.35 28.91%
DY 0.77 2.77 3.93 4.53 2.81 2.68 2.19 -15.98%
P/NAPS 2.07 1.73 1.38 1.10 1.65 1.93 2.03 0.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 21/02/06 -
Price 6.47 5.55 3.25 2.60 2.74 3.40 3.20 -
P/RPS 0.54 0.50 0.33 1.35 1.44 1.91 1.90 -18.90%
P/EPS 16.06 13.86 9.96 8.42 10.03 15.04 74.08 -22.48%
EY 6.23 7.21 10.04 11.88 9.97 6.65 1.35 29.01%
DY 0.77 2.52 4.00 4.23 3.28 2.65 2.19 -15.98%
P/NAPS 2.06 1.89 1.35 1.18 1.41 1.95 2.03 0.24%

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