[QSR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.07%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,349,914 2,426,799 1,605,308 779,752 3,035,827 2,204,427 1,457,931 73.86%
PBT 269,928 187,926 129,440 63,725 266,859 189,186 124,122 67.61%
Tax -87,524 -59,162 -40,500 -19,900 -77,104 -59,100 -38,862 71.56%
NP 182,404 128,764 88,940 43,825 189,755 130,086 85,260 65.80%
-
NP to SH 113,105 74,410 51,742 25,268 110,210 74,915 49,582 73.02%
-
Tax Rate 32.42% 31.48% 31.29% 31.23% 28.89% 31.24% 31.31% -
Total Cost 3,167,510 2,298,035 1,516,368 735,927 2,846,072 2,074,341 1,372,671 74.35%
-
Net Worth 881,702 859,005 845,675 822,808 806,683 697,522 682,371 18.57%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,039 13,944 13,909 - 38,544 16,476 16,508 -10.21%
Div Payout % 12.41% 18.74% 26.88% - 34.97% 21.99% 33.30% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 881,702 859,005 845,675 822,808 806,683 697,522 682,371 18.57%
NOSH 280,796 278,819 278,182 277,975 275,318 274,615 275,149 1.35%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.45% 5.31% 5.54% 5.62% 6.25% 5.90% 5.85% -
ROE 12.83% 8.66% 6.12% 3.07% 13.66% 10.74% 7.27% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,193.00 870.14 577.07 280.51 1,102.66 802.73 529.87 71.52%
EPS 40.28 26.68 18.60 9.09 40.03 27.28 18.02 70.70%
DPS 5.00 5.00 5.00 0.00 14.00 6.00 6.00 -11.41%
NAPS 3.14 3.08 3.04 2.96 2.93 2.54 2.48 16.98%
Adjusted Per Share Value based on latest NOSH - 277,975
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,163.18 842.65 557.41 270.75 1,054.12 765.44 506.23 73.86%
EPS 39.27 25.84 17.97 8.77 38.27 26.01 17.22 72.99%
DPS 4.88 4.84 4.83 0.00 13.38 5.72 5.73 -10.12%
NAPS 3.0615 2.9827 2.9364 2.857 2.801 2.422 2.3694 18.57%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 6.50 5.50 5.86 5.27 5.06 4.94 3.63 -
P/RPS 0.54 0.63 1.02 1.88 0.46 0.62 0.69 -15.03%
P/EPS 16.14 20.61 31.51 57.98 12.64 18.11 20.14 -13.68%
EY 6.20 4.85 3.17 1.72 7.91 5.52 4.96 15.99%
DY 0.77 0.91 0.85 0.00 2.77 1.21 1.65 -39.75%
P/NAPS 2.07 1.79 1.93 1.78 1.73 1.94 1.46 26.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 -
Price 6.47 5.70 5.86 5.89 5.55 5.46 4.43 -
P/RPS 0.54 0.66 1.02 2.10 0.50 0.68 0.84 -25.45%
P/EPS 16.06 21.36 31.51 64.80 13.86 20.01 24.58 -24.64%
EY 6.23 4.68 3.17 1.54 7.21 5.00 4.07 32.71%
DY 0.77 0.88 0.85 0.00 2.52 1.10 1.35 -31.15%
P/NAPS 2.06 1.85 1.93 1.99 1.89 2.15 1.79 9.79%

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