[QSR] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 104.77%
YoY- 4.36%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 857,395 3,349,914 2,426,799 1,605,308 779,752 3,035,827 2,204,427 -46.68%
PBT 58,739 269,928 187,926 129,440 63,725 266,859 189,186 -54.11%
Tax -18,500 -87,524 -59,162 -40,500 -19,900 -77,104 -59,100 -53.86%
NP 40,239 182,404 128,764 88,940 43,825 189,755 130,086 -54.22%
-
NP to SH 24,029 113,105 74,410 51,742 25,268 110,210 74,915 -53.11%
-
Tax Rate 31.50% 32.42% 31.48% 31.29% 31.23% 28.89% 31.24% -
Total Cost 817,156 3,167,510 2,298,035 1,516,368 735,927 2,846,072 2,074,341 -46.23%
-
Net Worth 978,426 881,702 859,005 845,675 822,808 806,683 697,522 25.28%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 14,039 13,944 13,909 - 38,544 16,476 -
Div Payout % - 12.41% 18.74% 26.88% - 34.97% 21.99% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 978,426 881,702 859,005 845,675 822,808 806,683 697,522 25.28%
NOSH 287,772 280,796 278,819 278,182 277,975 275,318 274,615 3.16%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.69% 5.45% 5.31% 5.54% 5.62% 6.25% 5.90% -
ROE 2.46% 12.83% 8.66% 6.12% 3.07% 13.66% 10.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 297.94 1,193.00 870.14 577.07 280.51 1,102.66 802.73 -48.32%
EPS 8.35 40.28 26.68 18.60 9.09 40.03 27.28 -54.54%
DPS 0.00 5.00 5.00 5.00 0.00 14.00 6.00 -
NAPS 3.40 3.14 3.08 3.04 2.96 2.93 2.54 21.43%
Adjusted Per Share Value based on latest NOSH - 278,380
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 297.71 1,163.18 842.65 557.41 270.75 1,054.12 765.44 -46.68%
EPS 8.34 39.27 25.84 17.97 8.77 38.27 26.01 -53.12%
DPS 0.00 4.88 4.84 4.83 0.00 13.38 5.72 -
NAPS 3.3974 3.0615 2.9827 2.9364 2.857 2.801 2.422 25.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.40 6.50 5.50 5.86 5.27 5.06 4.94 -
P/RPS 2.15 0.54 0.63 1.02 1.88 0.46 0.62 128.92%
P/EPS 76.65 16.14 20.61 31.51 57.98 12.64 18.11 161.42%
EY 1.30 6.20 4.85 3.17 1.72 7.91 5.52 -61.83%
DY 0.00 0.77 0.91 0.85 0.00 2.77 1.21 -
P/NAPS 1.88 2.07 1.79 1.93 1.78 1.73 1.94 -2.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 28/02/12 25/11/11 24/08/11 24/05/11 21/02/11 24/11/10 -
Price 6.54 6.47 5.70 5.86 5.89 5.55 5.46 -
P/RPS 2.20 0.54 0.66 1.02 2.10 0.50 0.68 118.59%
P/EPS 78.32 16.06 21.36 31.51 64.80 13.86 20.01 148.15%
EY 1.28 6.23 4.68 3.17 1.54 7.21 5.00 -59.64%
DY 0.00 0.77 0.88 0.85 0.00 2.52 1.10 -
P/NAPS 1.92 2.06 1.85 1.93 1.99 1.89 2.15 -7.25%

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