[QSR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.38%
YoY- 22.86%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 391,841 260,035 128,828 466,379 338,943 213,414 103,801 141.85%
PBT 72,153 48,366 23,430 80,186 56,781 31,867 14,800 186.68%
Tax -9,600 -6,800 -3,370 -13,170 -8,000 -3,520 -1,520 240.53%
NP 62,553 41,566 20,060 67,016 48,781 28,347 13,280 180.20%
-
NP to SH 63,496 42,211 20,453 67,016 48,781 28,347 13,280 183.00%
-
Tax Rate 13.31% 14.06% 14.38% 16.42% 14.09% 11.05% 10.27% -
Total Cost 329,288 218,469 108,768 399,363 290,162 185,067 90,521 135.97%
-
Net Worth 592,958 568,589 537,695 476,056 466,216 456,497 438,583 22.20%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,980 10,830 - 22,085 9,815 9,817 - -
Div Payout % 17.29% 25.66% - 32.95% 20.12% 34.63% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 592,958 568,589 537,695 476,056 466,216 456,497 438,583 22.20%
NOSH 274,517 270,756 257,270 245,389 245,377 245,428 245,018 7.85%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.96% 15.98% 15.57% 14.37% 14.39% 13.28% 12.79% -
ROE 10.71% 7.42% 3.80% 14.08% 10.46% 6.21% 3.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 142.74 96.04 50.07 190.06 138.13 86.96 42.36 124.26%
EPS 23.13 15.59 7.95 27.31 19.88 11.55 5.42 162.40%
DPS 4.00 4.00 0.00 9.00 4.00 4.00 0.00 -
NAPS 2.16 2.10 2.09 1.94 1.90 1.86 1.79 13.30%
Adjusted Per Share Value based on latest NOSH - 245,423
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 136.06 90.29 44.73 161.94 117.69 74.10 36.04 141.86%
EPS 22.05 14.66 7.10 23.27 16.94 9.84 4.61 183.07%
DPS 3.81 3.76 0.00 7.67 3.41 3.41 0.00 -
NAPS 2.0589 1.9743 1.867 1.653 1.6188 1.5851 1.5229 22.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.32 2.30 1.93 3.20 3.30 3.18 3.72 -
P/RPS 1.63 2.39 3.85 1.68 2.39 3.66 8.78 -67.35%
P/EPS 10.03 14.75 24.28 11.72 16.60 27.53 68.63 -72.15%
EY 9.97 6.78 4.12 8.53 6.02 3.63 1.46 258.68%
DY 1.72 1.74 0.00 2.81 1.21 1.26 0.00 -
P/NAPS 1.07 1.10 0.92 1.65 1.74 1.71 2.08 -35.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 20/08/08 21/05/08 22/02/08 29/11/07 30/08/07 22/05/07 -
Price 2.20 2.31 2.44 2.74 3.22 3.10 3.56 -
P/RPS 1.54 2.41 4.87 1.44 2.33 3.57 8.40 -67.62%
P/EPS 9.51 14.82 30.69 10.03 16.20 26.84 65.68 -72.32%
EY 10.51 6.75 3.26 9.97 6.17 3.73 1.52 261.66%
DY 1.82 1.73 0.00 3.28 1.24 1.29 0.00 -
P/NAPS 1.02 1.10 1.17 1.41 1.69 1.67 1.99 -35.87%

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