[QSR] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.46%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 128,828 127,436 125,529 109,613 103,801 109,455 116,022 7.22%
PBT 23,430 23,405 24,914 17,067 14,800 14,071 22,283 3.39%
Tax -3,370 -5,170 -4,480 -2,000 -1,520 -2,386 -4,000 -10.78%
NP 20,060 18,235 20,434 15,067 13,280 11,685 18,283 6.37%
-
NP to SH 20,453 18,235 20,434 15,067 13,280 11,685 18,283 7.75%
-
Tax Rate 14.38% 22.09% 17.98% 11.72% 10.27% 16.96% 17.95% -
Total Cost 108,768 109,201 105,095 94,546 90,521 97,770 97,739 7.38%
-
Net Worth 537,695 476,122 466,081 456,427 438,583 419,940 408,961 19.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 12,271 - 9,815 - 14,480 - -
Div Payout % - 67.29% - 65.15% - 123.93% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 537,695 476,122 466,081 456,427 438,583 419,940 408,961 19.99%
NOSH 257,270 245,423 245,306 245,390 245,018 241,345 240,565 4.57%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.57% 14.31% 16.28% 13.75% 12.79% 10.68% 15.76% -
ROE 3.80% 3.83% 4.38% 3.30% 3.03% 2.78% 4.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.07 51.92 51.17 44.67 42.36 45.35 48.23 2.52%
EPS 7.95 7.43 8.33 6.14 5.42 4.84 7.60 3.04%
DPS 0.00 5.00 0.00 4.00 0.00 6.00 0.00 -
NAPS 2.09 1.94 1.90 1.86 1.79 1.74 1.70 14.74%
Adjusted Per Share Value based on latest NOSH - 245,390
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 44.73 44.25 43.59 38.06 36.04 38.01 40.29 7.21%
EPS 7.10 6.33 7.10 5.23 4.61 4.06 6.35 7.71%
DPS 0.00 4.26 0.00 3.41 0.00 5.03 0.00 -
NAPS 1.867 1.6532 1.6184 1.5848 1.5229 1.4582 1.42 19.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.93 3.20 3.30 3.18 3.72 3.36 3.60 -
P/RPS 3.85 6.16 6.45 7.12 8.78 7.41 7.46 -35.63%
P/EPS 24.28 43.07 39.62 51.79 68.63 69.40 47.37 -35.92%
EY 4.12 2.32 2.52 1.93 1.46 1.44 2.11 56.15%
DY 0.00 1.56 0.00 1.26 0.00 1.79 0.00 -
P/NAPS 0.92 1.65 1.74 1.71 2.08 1.93 2.12 -42.65%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 22/02/08 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 -
Price 2.44 2.74 3.22 3.10 3.56 3.40 3.56 -
P/RPS 4.87 5.28 6.29 6.94 8.40 7.50 7.38 -24.18%
P/EPS 30.69 36.88 38.66 50.49 65.68 70.22 46.84 -24.54%
EY 3.26 2.71 2.59 1.98 1.52 1.42 2.13 32.77%
DY 0.00 1.82 0.00 1.29 0.00 1.76 0.00 -
P/NAPS 1.17 1.41 1.69 1.67 1.99 1.95 2.09 -32.05%

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