[QSR] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.46%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 733,210 677,167 131,207 109,613 103,681 88,842 84,401 43.35%
PBT 64,119 54,054 24,936 17,067 15,140 -28,700 116,596 -9.48%
Tax -19,562 -15,730 -3,430 -2,000 -2,514 -1,748 -2,480 41.06%
NP 44,557 38,324 21,506 15,067 12,626 -30,448 114,116 -14.50%
-
NP to SH 26,204 22,278 21,758 15,067 12,626 -30,448 114,116 -21.73%
-
Tax Rate 30.51% 29.10% 13.76% 11.72% 16.61% - 2.13% -
Total Cost 688,653 638,843 109,701 94,546 91,055 119,290 -29,715 -
-
Net Worth 681,908 640,527 568,305 456,427 404,031 120,477 137,247 30.61%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 16,497 11,237 10,824 9,815 - 6,571 - -
Div Payout % 62.96% 50.44% 49.75% 65.15% - 0.00% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 681,908 640,527 568,305 456,427 404,031 120,477 137,247 30.61%
NOSH 274,963 280,933 270,621 245,390 240,495 219,050 105,574 17.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.08% 5.66% 16.39% 13.75% 12.18% -34.27% 135.21% -
ROE 3.84% 3.48% 3.83% 3.30% 3.13% -25.27% 83.15% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 266.66 241.04 48.48 44.67 43.11 40.56 79.94 22.22%
EPS 9.53 7.93 8.04 6.14 5.25 -13.90 108.09 -33.27%
DPS 6.00 4.00 4.00 4.00 0.00 3.00 0.00 -
NAPS 2.48 2.28 2.10 1.86 1.68 0.55 1.30 11.36%
Adjusted Per Share Value based on latest NOSH - 245,390
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 254.59 235.13 45.56 38.06 36.00 30.85 29.31 43.35%
EPS 9.10 7.74 7.55 5.23 4.38 -10.57 39.62 -21.73%
DPS 5.73 3.90 3.76 3.41 0.00 2.28 0.00 -
NAPS 2.3678 2.2241 1.9733 1.5848 1.4029 0.4183 0.4766 30.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.63 2.68 2.30 3.18 3.18 3.18 1.80 -
P/RPS 1.36 1.11 4.74 7.12 7.38 7.84 2.25 -8.04%
P/EPS 38.09 33.80 28.61 51.79 60.57 -22.88 1.67 68.36%
EY 2.63 2.96 3.50 1.93 1.65 -4.37 60.05 -40.61%
DY 1.65 1.49 1.74 1.26 0.00 0.94 0.00 -
P/NAPS 1.46 1.18 1.10 1.71 1.89 5.78 1.38 0.94%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 -
Price 4.43 2.73 2.31 3.10 3.18 3.08 1.82 -
P/RPS 1.66 1.13 4.76 6.94 7.38 7.59 2.28 -5.14%
P/EPS 46.48 34.43 28.73 50.49 60.57 -22.16 1.68 73.86%
EY 2.15 2.90 3.48 1.98 1.65 -4.51 59.39 -42.46%
DY 1.35 1.47 1.73 1.29 0.00 0.97 0.00 -
P/NAPS 1.79 1.20 1.10 1.67 1.89 5.60 1.40 4.17%

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