[QSR] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.09%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 260,035 128,828 466,379 338,943 213,414 103,801 428,543 -28.34%
PBT 48,366 23,430 80,186 56,781 31,867 14,800 65,832 -18.59%
Tax -6,800 -3,370 -13,170 -8,000 -3,520 -1,520 -11,286 -28.68%
NP 41,566 20,060 67,016 48,781 28,347 13,280 54,546 -16.58%
-
NP to SH 42,211 20,453 67,016 48,781 28,347 13,280 54,546 -15.72%
-
Tax Rate 14.06% 14.38% 16.42% 14.09% 11.05% 10.27% 17.14% -
Total Cost 218,469 108,768 399,363 290,162 185,067 90,521 373,997 -30.14%
-
Net Worth 568,589 537,695 476,056 466,216 456,497 438,583 419,741 22.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,830 - 22,085 9,815 9,817 - 21,710 -37.12%
Div Payout % 25.66% - 32.95% 20.12% 34.63% - 39.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 568,589 537,695 476,056 466,216 456,497 438,583 419,741 22.44%
NOSH 270,756 257,270 245,389 245,377 245,428 245,018 241,230 8.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.98% 15.57% 14.37% 14.39% 13.28% 12.79% 12.73% -
ROE 7.42% 3.80% 14.08% 10.46% 6.21% 3.03% 13.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 96.04 50.07 190.06 138.13 86.96 42.36 177.65 -33.66%
EPS 15.59 7.95 27.31 19.88 11.55 5.42 22.62 -21.99%
DPS 4.00 0.00 9.00 4.00 4.00 0.00 9.00 -41.79%
NAPS 2.10 2.09 1.94 1.90 1.86 1.79 1.74 13.36%
Adjusted Per Share Value based on latest NOSH - 245,306
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 90.29 44.73 161.94 117.69 74.10 36.04 148.80 -28.34%
EPS 14.66 7.10 23.27 16.94 9.84 4.61 18.94 -15.71%
DPS 3.76 0.00 7.67 3.41 3.41 0.00 7.54 -37.14%
NAPS 1.9743 1.867 1.653 1.6188 1.5851 1.5229 1.4575 22.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.30 1.93 3.20 3.30 3.18 3.72 3.36 -
P/RPS 2.39 3.85 1.68 2.39 3.66 8.78 1.89 16.95%
P/EPS 14.75 24.28 11.72 16.60 27.53 68.63 14.86 -0.49%
EY 6.78 4.12 8.53 6.02 3.63 1.46 6.73 0.49%
DY 1.74 0.00 2.81 1.21 1.26 0.00 2.68 -25.04%
P/NAPS 1.10 0.92 1.65 1.74 1.71 2.08 1.93 -31.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 22/02/08 29/11/07 30/08/07 22/05/07 15/02/07 -
Price 2.31 2.44 2.74 3.22 3.10 3.56 3.40 -
P/RPS 2.41 4.87 1.44 2.33 3.57 8.40 1.91 16.78%
P/EPS 14.82 30.69 10.03 16.20 26.84 65.68 15.04 -0.97%
EY 6.75 3.26 9.97 6.17 3.73 1.52 6.65 1.00%
DY 1.73 0.00 3.28 1.24 1.29 0.00 2.65 -24.76%
P/NAPS 1.10 1.17 1.41 1.69 1.67 1.99 1.95 -31.75%

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