[QSR] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.65%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 466,379 338,943 213,414 103,801 428,543 319,088 203,066 73.81%
PBT 80,186 56,781 31,867 14,800 65,832 51,761 29,478 94.51%
Tax -13,170 -8,000 -3,520 -1,520 -11,286 -8,900 -4,900 92.96%
NP 67,016 48,781 28,347 13,280 54,546 42,861 24,578 94.81%
-
NP to SH 67,016 48,781 28,347 13,280 54,546 42,861 24,578 94.81%
-
Tax Rate 16.42% 14.09% 11.05% 10.27% 17.14% 17.19% 16.62% -
Total Cost 399,363 290,162 185,067 90,521 373,997 276,227 178,488 70.81%
-
Net Worth 476,056 466,216 456,497 438,583 419,741 409,116 404,021 11.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,085 9,815 9,817 - 21,710 7,219 7,214 110.40%
Div Payout % 32.95% 20.12% 34.63% - 39.80% 16.84% 29.35% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 476,056 466,216 456,497 438,583 419,741 409,116 404,021 11.52%
NOSH 245,389 245,377 245,428 245,018 241,230 240,656 240,489 1.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.37% 14.39% 13.28% 12.79% 12.73% 13.43% 12.10% -
ROE 14.08% 10.46% 6.21% 3.03% 13.00% 10.48% 6.08% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 190.06 138.13 86.96 42.36 177.65 132.59 84.44 71.49%
EPS 27.31 19.88 11.55 5.42 22.62 17.81 10.22 92.22%
DPS 9.00 4.00 4.00 0.00 9.00 3.00 3.00 107.59%
NAPS 1.94 1.90 1.86 1.79 1.74 1.70 1.68 10.03%
Adjusted Per Share Value based on latest NOSH - 245,018
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 161.94 117.69 74.10 36.04 148.80 110.80 70.51 73.81%
EPS 23.27 16.94 9.84 4.61 18.94 14.88 8.53 94.88%
DPS 7.67 3.41 3.41 0.00 7.54 2.51 2.51 110.15%
NAPS 1.653 1.6188 1.5851 1.5229 1.4575 1.4206 1.4029 11.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.30 3.18 3.72 3.36 3.60 3.18 -
P/RPS 1.68 2.39 3.66 8.78 1.89 2.72 3.77 -41.57%
P/EPS 11.72 16.60 27.53 68.63 14.86 20.21 31.12 -47.75%
EY 8.53 6.02 3.63 1.46 6.73 4.95 3.21 91.50%
DY 2.81 1.21 1.26 0.00 2.68 0.83 0.94 107.10%
P/NAPS 1.65 1.74 1.71 2.08 1.93 2.12 1.89 -8.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 -
Price 2.74 3.22 3.10 3.56 3.40 3.56 3.18 -
P/RPS 1.44 2.33 3.57 8.40 1.91 2.68 3.77 -47.26%
P/EPS 10.03 16.20 26.84 65.68 15.04 19.99 31.12 -52.89%
EY 9.97 6.17 3.73 1.52 6.65 5.00 3.21 112.43%
DY 3.28 1.24 1.29 0.00 2.65 0.84 0.94 129.53%
P/NAPS 1.41 1.69 1.67 1.99 1.95 2.09 1.89 -17.69%

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