[QSR] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.28%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,622,774 2,536,880 532,752 522,454 520,070 515,312 466,379 216.57%
PBT 205,760 195,304 97,739 96,204 96,732 93,720 80,186 87.53%
Tax -59,460 -56,000 -14,000 -12,800 -13,600 -13,480 -13,170 173.41%
NP 146,300 139,304 83,739 83,404 83,132 80,240 67,016 68.36%
-
NP to SH 84,932 80,752 85,293 84,661 84,422 81,812 67,016 17.12%
-
Tax Rate 28.90% 28.67% 14.32% 13.31% 14.06% 14.38% 16.42% -
Total Cost 2,476,474 2,397,576 449,013 439,050 436,938 435,072 399,363 237.90%
-
Net Worth 639,937 641,961 610,419 592,958 568,589 537,695 476,056 21.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 22,453 - 30,382 14,640 21,660 - 22,085 1.10%
Div Payout % 26.44% - 35.62% 17.29% 25.66% - 32.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 639,937 641,961 610,419 592,958 568,589 537,695 476,056 21.82%
NOSH 280,674 281,562 276,207 274,517 270,756 257,270 245,389 9.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.58% 5.49% 15.72% 15.96% 15.98% 15.57% 14.37% -
ROE 13.27% 12.58% 13.97% 14.28% 14.85% 15.22% 14.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 934.46 901.00 192.88 190.32 192.08 200.30 190.06 189.42%
EPS 30.26 28.68 30.88 30.84 31.18 31.80 27.31 7.08%
DPS 8.00 0.00 11.00 5.33 8.00 0.00 9.00 -7.55%
NAPS 2.28 2.28 2.21 2.16 2.10 2.09 1.94 11.37%
Adjusted Per Share Value based on latest NOSH - 274,645
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 910.70 880.87 184.99 181.41 180.58 178.93 161.94 216.57%
EPS 29.49 28.04 29.62 29.40 29.31 28.41 23.27 17.12%
DPS 7.80 0.00 10.55 5.08 7.52 0.00 7.67 1.12%
NAPS 2.222 2.2291 2.1195 2.0589 1.9743 1.867 1.653 21.82%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.68 2.82 2.43 2.32 2.30 1.93 3.20 -
P/RPS 0.29 0.31 1.26 1.22 1.20 0.96 1.68 -69.03%
P/EPS 8.86 9.83 7.87 7.52 7.38 6.07 11.72 -17.02%
EY 11.29 10.17 12.71 13.29 13.56 16.48 8.53 20.56%
DY 2.99 0.00 4.53 2.30 3.48 0.00 2.81 4.23%
P/NAPS 1.18 1.24 1.10 1.07 1.10 0.92 1.65 -20.04%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 -
Price 2.73 2.72 2.60 2.20 2.31 2.44 2.74 -
P/RPS 0.29 0.30 1.35 1.16 1.20 1.22 1.44 -65.67%
P/EPS 9.02 9.48 8.42 7.13 7.41 7.67 10.03 -6.83%
EY 11.08 10.54 11.88 14.02 13.50 13.03 9.97 7.29%
DY 2.93 0.00 4.23 2.42 3.46 0.00 3.28 -7.25%
P/NAPS 1.20 1.19 1.18 1.02 1.10 1.17 1.41 -10.20%

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