[QSR] QoQ Annualized 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- 6.73%
YoY- 15.33%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 515,312 466,379 451,924 426,828 415,204 428,543 425,450 13.61%
PBT 93,720 80,186 75,708 63,734 59,200 65,832 69,014 22.60%
Tax -13,480 -13,170 -10,666 -7,040 -6,080 -11,286 -11,866 8.86%
NP 80,240 67,016 65,041 56,694 53,120 54,546 57,148 25.36%
-
NP to SH 81,812 67,016 65,041 56,694 53,120 54,546 57,148 26.99%
-
Tax Rate 14.38% 16.42% 14.09% 11.05% 10.27% 17.14% 17.19% -
Total Cost 435,072 399,363 386,882 370,134 362,084 373,997 368,302 11.73%
-
Net Worth 537,695 476,056 466,216 456,497 438,583 419,741 409,116 19.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 22,085 13,086 19,634 - 21,710 9,626 -
Div Payout % - 32.95% 20.12% 34.63% - 39.80% 16.84% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 537,695 476,056 466,216 456,497 438,583 419,741 409,116 19.96%
NOSH 257,270 245,389 245,377 245,428 245,018 241,230 240,656 4.54%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.57% 14.37% 14.39% 13.28% 12.79% 12.73% 13.43% -
ROE 15.22% 14.08% 13.95% 12.42% 12.11% 13.00% 13.97% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 200.30 190.06 184.18 173.91 169.46 177.65 176.79 8.67%
EPS 31.80 27.31 26.51 23.10 21.68 22.62 23.75 21.45%
DPS 0.00 9.00 5.33 8.00 0.00 9.00 4.00 -
NAPS 2.09 1.94 1.90 1.86 1.79 1.74 1.70 14.74%
Adjusted Per Share Value based on latest NOSH - 245,390
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 178.93 161.94 156.92 148.21 144.17 148.80 147.73 13.61%
EPS 28.41 23.27 22.58 19.69 18.44 18.94 19.84 27.01%
DPS 0.00 7.67 4.54 6.82 0.00 7.54 3.34 -
NAPS 1.867 1.653 1.6188 1.5851 1.5229 1.4575 1.4206 19.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.93 3.20 3.30 3.18 3.72 3.36 3.60 -
P/RPS 0.96 1.68 1.79 1.83 2.20 1.89 2.04 -39.47%
P/EPS 6.07 11.72 12.45 13.77 17.16 14.86 15.16 -45.64%
EY 16.48 8.53 8.03 7.26 5.83 6.73 6.60 83.95%
DY 0.00 2.81 1.62 2.52 0.00 2.68 1.11 -
P/NAPS 0.92 1.65 1.74 1.71 2.08 1.93 2.12 -42.65%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 22/02/08 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 -
Price 2.44 2.74 3.22 3.10 3.56 3.40 3.56 -
P/RPS 1.22 1.44 1.75 1.78 2.10 1.91 2.01 -28.29%
P/EPS 7.67 10.03 12.15 13.42 16.42 15.04 14.99 -36.00%
EY 13.03 9.97 8.23 7.45 6.09 6.65 6.67 56.20%
DY 0.00 3.28 1.66 2.58 0.00 2.65 1.12 -
P/NAPS 1.17 1.41 1.69 1.67 1.99 1.95 2.09 -32.05%

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