[QSR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 47.11%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,426,799 1,605,308 779,752 3,035,827 2,204,427 1,457,931 724,721 123.66%
PBT 187,926 129,440 63,725 266,859 189,186 124,122 60,003 113.91%
Tax -59,162 -40,500 -19,900 -77,104 -59,100 -38,862 -19,300 110.87%
NP 128,764 88,940 43,825 189,755 130,086 85,260 40,703 115.34%
-
NP to SH 74,410 51,742 25,268 110,210 74,915 49,582 23,378 116.22%
-
Tax Rate 31.48% 31.29% 31.23% 28.89% 31.24% 31.31% 32.17% -
Total Cost 2,298,035 1,516,368 735,927 2,846,072 2,074,341 1,372,671 684,018 124.15%
-
Net Worth 859,005 845,675 822,808 806,683 697,522 682,371 683,696 16.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,944 13,909 - 38,544 16,476 16,508 - -
Div Payout % 18.74% 26.88% - 34.97% 21.99% 33.30% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 859,005 845,675 822,808 806,683 697,522 682,371 683,696 16.42%
NOSH 278,819 278,182 277,975 275,318 274,615 275,149 275,683 0.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.31% 5.54% 5.62% 6.25% 5.90% 5.85% 5.62% -
ROE 8.66% 6.12% 3.07% 13.66% 10.74% 7.27% 3.42% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 870.14 577.07 280.51 1,102.66 802.73 529.87 262.88 121.94%
EPS 26.68 18.60 9.09 40.03 27.28 18.02 8.48 114.56%
DPS 5.00 5.00 0.00 14.00 6.00 6.00 0.00 -
NAPS 3.08 3.04 2.96 2.93 2.54 2.48 2.48 15.52%
Adjusted Per Share Value based on latest NOSH - 275,312
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 842.65 557.41 270.75 1,054.12 765.44 506.23 251.64 123.66%
EPS 25.84 17.97 8.77 38.27 26.01 17.22 8.12 116.19%
DPS 4.84 4.83 0.00 13.38 5.72 5.73 0.00 -
NAPS 2.9827 2.9364 2.857 2.801 2.422 2.3694 2.374 16.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.50 5.86 5.27 5.06 4.94 3.63 3.33 -
P/RPS 0.63 1.02 1.88 0.46 0.62 0.69 1.27 -37.30%
P/EPS 20.61 31.51 57.98 12.64 18.11 20.14 39.27 -34.90%
EY 4.85 3.17 1.72 7.91 5.52 4.96 2.55 53.44%
DY 0.91 0.85 0.00 2.77 1.21 1.65 0.00 -
P/NAPS 1.79 1.93 1.78 1.73 1.94 1.46 1.34 21.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 25/05/10 -
Price 5.70 5.86 5.89 5.55 5.46 4.43 3.38 -
P/RPS 0.66 1.02 2.10 0.50 0.68 0.84 1.29 -36.00%
P/EPS 21.36 31.51 64.80 13.86 20.01 24.58 39.86 -34.00%
EY 4.68 3.17 1.54 7.21 5.00 4.07 2.51 51.43%
DY 0.88 0.85 0.00 2.52 1.10 1.35 0.00 -
P/NAPS 1.85 1.93 1.99 1.89 2.15 1.79 1.36 22.74%

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