[QSR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.08%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,640,974 1,753,948 857,395 3,349,914 2,426,799 1,605,308 779,752 125.02%
PBT 176,346 113,064 58,739 269,928 187,926 129,440 63,725 96.74%
Tax -55,367 -36,676 -18,500 -87,524 -59,162 -40,500 -19,900 97.44%
NP 120,979 76,388 40,239 182,404 128,764 88,940 43,825 96.42%
-
NP to SH 73,132 46,262 24,029 113,105 74,410 51,742 25,268 102.69%
-
Tax Rate 31.40% 32.44% 31.50% 32.42% 31.48% 31.29% 31.23% -
Total Cost 2,519,995 1,677,560 817,156 3,167,510 2,298,035 1,516,368 735,927 126.67%
-
Net Worth 1,019,241 1,004,694 978,426 881,702 859,005 845,675 822,808 15.29%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 14,039 13,944 13,909 - -
Div Payout % - - - 12.41% 18.74% 26.88% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,019,241 1,004,694 978,426 881,702 859,005 845,675 822,808 15.29%
NOSH 287,921 287,878 287,772 280,796 278,819 278,182 277,975 2.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.58% 4.36% 4.69% 5.45% 5.31% 5.54% 5.62% -
ROE 7.18% 4.60% 2.46% 12.83% 8.66% 6.12% 3.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 917.26 609.27 297.94 1,193.00 870.14 577.07 280.51 119.83%
EPS 25.40 16.07 8.35 40.28 26.68 18.60 9.09 98.01%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 3.54 3.49 3.40 3.14 3.08 3.04 2.96 12.63%
Adjusted Per Share Value based on latest NOSH - 287,995
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 917.02 609.02 297.71 1,163.18 842.65 557.41 270.75 125.03%
EPS 25.39 16.06 8.34 39.27 25.84 17.97 8.77 102.73%
DPS 0.00 0.00 0.00 4.88 4.84 4.83 0.00 -
NAPS 3.5391 3.4886 3.3974 3.0615 2.9827 2.9364 2.857 15.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.53 6.63 6.40 6.50 5.50 5.86 5.27 -
P/RPS 0.71 1.09 2.15 0.54 0.63 1.02 1.88 -47.65%
P/EPS 25.71 41.26 76.65 16.14 20.61 31.51 57.98 -41.76%
EY 3.89 2.42 1.30 6.20 4.85 3.17 1.72 72.04%
DY 0.00 0.00 0.00 0.77 0.91 0.85 0.00 -
P/NAPS 1.84 1.90 1.88 2.07 1.79 1.93 1.78 2.22%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 22/05/12 28/02/12 25/11/11 24/08/11 24/05/11 -
Price 6.73 6.50 6.54 6.47 5.70 5.86 5.89 -
P/RPS 0.73 1.07 2.20 0.54 0.66 1.02 2.10 -50.46%
P/EPS 26.50 40.45 78.32 16.06 21.36 31.51 64.80 -44.81%
EY 3.77 2.47 1.28 6.23 4.68 3.17 1.54 81.34%
DY 0.00 0.00 0.00 0.77 0.88 0.85 0.00 -
P/NAPS 1.90 1.86 1.92 2.06 1.85 1.93 1.99 -3.03%

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