[QSR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.52%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,204,427 1,457,931 724,721 2,760,285 2,005,534 1,311,387 634,220 129.28%
PBT 189,186 124,122 60,003 230,261 160,025 102,880 48,826 146.49%
Tax -59,100 -38,862 -19,300 -71,868 -47,000 -29,730 -14,000 160.97%
NP 130,086 85,260 40,703 158,393 113,025 73,150 34,826 140.54%
-
NP to SH 74,915 49,582 23,378 90,930 64,708 42,466 20,188 139.49%
-
Tax Rate 31.24% 31.31% 32.17% 31.21% 29.37% 28.90% 28.67% -
Total Cost 2,074,341 1,372,671 684,018 2,601,892 1,892,509 1,238,237 599,394 128.62%
-
Net Worth 697,522 682,371 683,696 668,602 642,887 639,937 641,961 5.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,476 16,508 - 36,215 11,180 11,226 - -
Div Payout % 21.99% 33.30% - 39.83% 17.28% 26.44% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 697,522 682,371 683,696 668,602 642,887 639,937 641,961 5.68%
NOSH 274,615 275,149 275,683 278,584 279,516 280,674 281,562 -1.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.90% 5.85% 5.62% 5.74% 5.64% 5.58% 5.49% -
ROE 10.74% 7.27% 3.42% 13.60% 10.07% 6.64% 3.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 802.73 529.87 262.88 990.82 717.50 467.23 225.25 133.13%
EPS 27.28 18.02 8.48 32.64 23.15 15.13 7.17 143.51%
DPS 6.00 6.00 0.00 13.00 4.00 4.00 0.00 -
NAPS 2.54 2.48 2.48 2.40 2.30 2.28 2.28 7.45%
Adjusted Per Share Value based on latest NOSH - 278,661
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 765.44 506.23 251.64 958.45 696.38 455.35 220.22 129.28%
EPS 26.01 17.22 8.12 31.57 22.47 14.75 7.01 139.47%
DPS 5.72 5.73 0.00 12.58 3.88 3.90 0.00 -
NAPS 2.422 2.3694 2.374 2.3216 2.2323 2.222 2.2291 5.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.94 3.63 3.33 3.31 3.25 2.68 2.82 -
P/RPS 0.62 0.69 1.27 0.33 0.45 0.57 1.25 -37.31%
P/EPS 18.11 20.14 39.27 10.14 14.04 17.71 39.33 -40.34%
EY 5.52 4.96 2.55 9.86 7.12 5.65 2.54 67.69%
DY 1.21 1.65 0.00 3.93 1.23 1.49 0.00 -
P/NAPS 1.94 1.46 1.34 1.38 1.41 1.18 1.24 34.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 -
Price 5.46 4.43 3.38 3.25 3.35 2.73 2.72 -
P/RPS 0.68 0.84 1.29 0.33 0.47 0.58 1.21 -31.87%
P/EPS 20.01 24.58 39.86 9.96 14.47 18.04 37.94 -34.69%
EY 5.00 4.07 2.51 10.04 6.91 5.54 2.64 53.01%
DY 1.10 1.35 0.00 4.00 1.19 1.47 0.00 -
P/NAPS 2.15 1.79 1.36 1.35 1.46 1.20 1.19 48.28%

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