[QSR] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 112.09%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 779,752 3,035,827 2,204,427 1,457,931 724,721 2,760,285 2,005,534 -46.76%
PBT 63,725 266,859 189,186 124,122 60,003 230,261 160,025 -45.90%
Tax -19,900 -77,104 -59,100 -38,862 -19,300 -71,868 -47,000 -43.64%
NP 43,825 189,755 130,086 85,260 40,703 158,393 113,025 -46.85%
-
NP to SH 25,268 110,210 74,915 49,582 23,378 90,930 64,708 -46.60%
-
Tax Rate 31.23% 28.89% 31.24% 31.31% 32.17% 31.21% 29.37% -
Total Cost 735,927 2,846,072 2,074,341 1,372,671 684,018 2,601,892 1,892,509 -46.75%
-
Net Worth 822,808 806,683 697,522 682,371 683,696 668,602 642,887 17.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 38,544 16,476 16,508 - 36,215 11,180 -
Div Payout % - 34.97% 21.99% 33.30% - 39.83% 17.28% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 822,808 806,683 697,522 682,371 683,696 668,602 642,887 17.89%
NOSH 277,975 275,318 274,615 275,149 275,683 278,584 279,516 -0.36%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.62% 6.25% 5.90% 5.85% 5.62% 5.74% 5.64% -
ROE 3.07% 13.66% 10.74% 7.27% 3.42% 13.60% 10.07% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 280.51 1,102.66 802.73 529.87 262.88 990.82 717.50 -46.56%
EPS 9.09 40.03 27.28 18.02 8.48 32.64 23.15 -46.40%
DPS 0.00 14.00 6.00 6.00 0.00 13.00 4.00 -
NAPS 2.96 2.93 2.54 2.48 2.48 2.40 2.30 18.33%
Adjusted Per Share Value based on latest NOSH - 274,963
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 270.75 1,054.12 765.44 506.23 251.64 958.45 696.38 -46.76%
EPS 8.77 38.27 26.01 17.22 8.12 31.57 22.47 -46.62%
DPS 0.00 13.38 5.72 5.73 0.00 12.58 3.88 -
NAPS 2.857 2.801 2.422 2.3694 2.374 2.3216 2.2323 17.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.27 5.06 4.94 3.63 3.33 3.31 3.25 -
P/RPS 1.88 0.46 0.62 0.69 1.27 0.33 0.45 159.62%
P/EPS 57.98 12.64 18.11 20.14 39.27 10.14 14.04 157.62%
EY 1.72 7.91 5.52 4.96 2.55 9.86 7.12 -61.24%
DY 0.00 2.77 1.21 1.65 0.00 3.93 1.23 -
P/NAPS 1.78 1.73 1.94 1.46 1.34 1.38 1.41 16.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 -
Price 5.89 5.55 5.46 4.43 3.38 3.25 3.35 -
P/RPS 2.10 0.50 0.68 0.84 1.29 0.33 0.47 171.52%
P/EPS 64.80 13.86 20.01 24.58 39.86 9.96 14.47 171.93%
EY 1.54 7.21 5.00 4.07 2.51 10.04 6.91 -63.27%
DY 0.00 2.52 1.10 1.35 0.00 4.00 1.19 -
P/NAPS 1.99 1.89 2.15 1.79 1.36 1.35 1.46 22.95%

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