[QSR] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.39%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,939,236 2,915,862 2,898,884 2,760,285 2,674,045 2,622,774 2,536,880 10.30%
PBT 252,248 248,244 240,012 230,261 213,366 205,760 195,304 18.57%
Tax -78,800 -77,724 -77,200 -71,868 -62,666 -59,460 -56,000 25.54%
NP 173,448 170,520 162,812 158,393 150,700 146,300 139,304 15.72%
-
NP to SH 99,886 99,164 93,512 90,930 86,277 84,932 80,752 15.21%
-
Tax Rate 31.24% 31.31% 32.17% 31.21% 29.37% 28.90% 28.67% -
Total Cost 2,765,788 2,745,342 2,736,072 2,601,892 2,523,345 2,476,474 2,397,576 9.98%
-
Net Worth 697,522 682,371 683,696 668,602 642,887 639,937 641,961 5.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 21,969 33,017 - 36,215 14,907 22,453 - -
Div Payout % 21.99% 33.30% - 39.83% 17.28% 26.44% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 697,522 682,371 683,696 668,602 642,887 639,937 641,961 5.68%
NOSH 274,615 275,149 275,683 278,584 279,516 280,674 281,562 -1.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.90% 5.85% 5.62% 5.74% 5.64% 5.58% 5.49% -
ROE 14.32% 14.53% 13.68% 13.60% 13.42% 13.27% 12.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,070.31 1,059.74 1,051.52 990.82 956.67 934.46 901.00 12.15%
EPS 36.37 36.04 33.92 32.64 30.87 30.26 28.68 17.14%
DPS 8.00 12.00 0.00 13.00 5.33 8.00 0.00 -
NAPS 2.54 2.48 2.48 2.40 2.30 2.28 2.28 7.45%
Adjusted Per Share Value based on latest NOSH - 278,661
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,020.58 1,012.47 1,006.57 958.45 928.50 910.70 880.87 10.30%
EPS 34.68 34.43 32.47 31.57 29.96 29.49 28.04 15.20%
DPS 7.63 11.46 0.00 12.58 5.18 7.80 0.00 -
NAPS 2.422 2.3694 2.374 2.3216 2.2323 2.222 2.2291 5.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.94 3.63 3.33 3.31 3.25 2.68 2.82 -
P/RPS 0.46 0.34 0.32 0.33 0.34 0.29 0.31 30.06%
P/EPS 13.58 10.07 9.82 10.14 10.53 8.86 9.83 24.01%
EY 7.36 9.93 10.19 9.86 9.50 11.29 10.17 -19.37%
DY 1.62 3.31 0.00 3.93 1.64 2.99 0.00 -
P/NAPS 1.94 1.46 1.34 1.38 1.41 1.18 1.24 34.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 -
Price 5.46 4.43 3.38 3.25 3.35 2.73 2.72 -
P/RPS 0.51 0.42 0.32 0.33 0.35 0.29 0.30 42.39%
P/EPS 15.01 12.29 9.96 9.96 10.85 9.02 9.48 35.80%
EY 6.66 8.14 10.04 10.04 9.21 11.08 10.54 -26.34%
DY 1.47 2.71 0.00 4.00 1.59 2.93 0.00 -
P/NAPS 2.15 1.79 1.36 1.35 1.46 1.20 1.19 48.28%

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