[QSR] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.58%
YoY- 1.91%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,915,862 2,898,884 2,760,285 2,674,045 2,622,774 2,536,880 532,752 211.53%
PBT 248,244 240,012 230,261 213,366 205,760 195,304 97,739 86.47%
Tax -77,724 -77,200 -71,868 -62,666 -59,460 -56,000 -14,000 214.51%
NP 170,520 162,812 158,393 150,700 146,300 139,304 83,739 60.86%
-
NP to SH 99,164 93,512 90,930 86,277 84,932 80,752 85,293 10.59%
-
Tax Rate 31.31% 32.17% 31.21% 29.37% 28.90% 28.67% 14.32% -
Total Cost 2,745,342 2,736,072 2,601,892 2,523,345 2,476,474 2,397,576 449,013 235.47%
-
Net Worth 682,371 683,696 668,602 642,887 639,937 641,961 610,419 7.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 33,017 - 36,215 14,907 22,453 - 30,382 5.71%
Div Payout % 33.30% - 39.83% 17.28% 26.44% - 35.62% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 682,371 683,696 668,602 642,887 639,937 641,961 610,419 7.73%
NOSH 275,149 275,683 278,584 279,516 280,674 281,562 276,207 -0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.85% 5.62% 5.74% 5.64% 5.58% 5.49% 15.72% -
ROE 14.53% 13.68% 13.60% 13.42% 13.27% 12.58% 13.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,059.74 1,051.52 990.82 956.67 934.46 901.00 192.88 212.34%
EPS 36.04 33.92 32.64 30.87 30.26 28.68 30.88 10.88%
DPS 12.00 0.00 13.00 5.33 8.00 0.00 11.00 5.98%
NAPS 2.48 2.48 2.40 2.30 2.28 2.28 2.21 8.01%
Adjusted Per Share Value based on latest NOSH - 279,422
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,012.47 1,006.57 958.45 928.50 910.70 880.87 184.99 211.53%
EPS 34.43 32.47 31.57 29.96 29.49 28.04 29.62 10.58%
DPS 11.46 0.00 12.58 5.18 7.80 0.00 10.55 5.68%
NAPS 2.3694 2.374 2.3216 2.2323 2.222 2.2291 2.1195 7.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.63 3.33 3.31 3.25 2.68 2.82 2.43 -
P/RPS 0.34 0.32 0.33 0.34 0.29 0.31 1.26 -58.34%
P/EPS 10.07 9.82 10.14 10.53 8.86 9.83 7.87 17.91%
EY 9.93 10.19 9.86 9.50 11.29 10.17 12.71 -15.21%
DY 3.31 0.00 3.93 1.64 2.99 0.00 4.53 -18.92%
P/NAPS 1.46 1.34 1.38 1.41 1.18 1.24 1.10 20.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 -
Price 4.43 3.38 3.25 3.35 2.73 2.72 2.60 -
P/RPS 0.42 0.32 0.33 0.35 0.29 0.30 1.35 -54.18%
P/EPS 12.29 9.96 9.96 10.85 9.02 9.48 8.42 28.76%
EY 8.14 10.04 10.04 9.21 11.08 10.54 11.88 -22.33%
DY 2.71 0.00 4.00 1.59 2.93 0.00 4.23 -25.74%
P/NAPS 1.79 1.36 1.35 1.46 1.20 1.19 1.18 32.12%

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