[QSR] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 22.08%
YoY- 54.01%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 532,752 522,454 520,070 515,312 466,379 451,924 426,828 15.84%
PBT 97,739 96,204 96,732 93,720 80,186 75,708 63,734 32.81%
Tax -14,000 -12,800 -13,600 -13,480 -13,170 -10,666 -7,040 57.80%
NP 83,739 83,404 83,132 80,240 67,016 65,041 56,694 29.54%
-
NP to SH 85,293 84,661 84,422 81,812 67,016 65,041 56,694 31.13%
-
Tax Rate 14.32% 13.31% 14.06% 14.38% 16.42% 14.09% 11.05% -
Total Cost 449,013 439,050 436,938 435,072 399,363 386,882 370,134 13.67%
-
Net Worth 610,419 592,958 568,589 537,695 476,056 466,216 456,497 21.26%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 30,382 14,640 21,660 - 22,085 13,086 19,634 33.60%
Div Payout % 35.62% 17.29% 25.66% - 32.95% 20.12% 34.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 610,419 592,958 568,589 537,695 476,056 466,216 456,497 21.26%
NOSH 276,207 274,517 270,756 257,270 245,389 245,377 245,428 8.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.72% 15.96% 15.98% 15.57% 14.37% 14.39% 13.28% -
ROE 13.97% 14.28% 14.85% 15.22% 14.08% 13.95% 12.42% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.88 190.32 192.08 200.30 190.06 184.18 173.91 7.11%
EPS 30.88 30.84 31.18 31.80 27.31 26.51 23.10 21.24%
DPS 11.00 5.33 8.00 0.00 9.00 5.33 8.00 23.53%
NAPS 2.21 2.16 2.10 2.09 1.94 1.90 1.86 12.12%
Adjusted Per Share Value based on latest NOSH - 257,270
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 184.99 181.41 180.58 178.93 161.94 156.92 148.21 15.84%
EPS 29.62 29.40 29.31 28.41 23.27 22.58 19.69 31.12%
DPS 10.55 5.08 7.52 0.00 7.67 4.54 6.82 33.57%
NAPS 2.1195 2.0589 1.9743 1.867 1.653 1.6188 1.5851 21.26%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.43 2.32 2.30 1.93 3.20 3.30 3.18 -
P/RPS 1.26 1.22 1.20 0.96 1.68 1.79 1.83 -21.93%
P/EPS 7.87 7.52 7.38 6.07 11.72 12.45 13.77 -31.01%
EY 12.71 13.29 13.56 16.48 8.53 8.03 7.26 45.01%
DY 4.53 2.30 3.48 0.00 2.81 1.62 2.52 47.57%
P/NAPS 1.10 1.07 1.10 0.92 1.65 1.74 1.71 -25.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 29/11/07 30/08/07 -
Price 2.60 2.20 2.31 2.44 2.74 3.22 3.10 -
P/RPS 1.35 1.16 1.20 1.22 1.44 1.75 1.78 -16.76%
P/EPS 8.42 7.13 7.41 7.67 10.03 12.15 13.42 -26.60%
EY 11.88 14.02 13.50 13.03 9.97 8.23 7.45 36.29%
DY 4.23 2.42 3.46 0.00 3.28 1.66 2.58 38.83%
P/NAPS 1.18 1.02 1.10 1.17 1.41 1.69 1.67 -20.58%

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