[QSR] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.16%
YoY- 4.5%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 733,210 724,721 754,751 694,147 677,167 634,220 140,911 201.18%
PBT 64,119 60,003 70,236 57,145 54,054 48,826 25,586 84.80%
Tax -19,562 -19,300 -24,868 -17,270 -15,730 -14,000 -4,400 171.11%
NP 44,557 40,703 45,368 39,875 38,324 34,826 21,186 64.37%
-
NP to SH 26,204 23,378 26,222 22,242 22,278 20,188 21,797 13.09%
-
Tax Rate 30.51% 32.17% 35.41% 30.22% 29.10% 28.67% 17.20% -
Total Cost 688,653 684,018 709,383 654,272 638,843 599,394 119,725 222.05%
-
Net Worth 681,908 683,696 668,786 642,670 640,527 641,961 610,537 7.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16,497 - 25,079 - 11,237 - 19,338 -10.07%
Div Payout % 62.96% - 95.64% - 50.44% - 88.72% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 681,908 683,696 668,786 642,670 640,527 641,961 610,537 7.67%
NOSH 274,963 275,683 278,661 279,422 280,933 281,562 276,261 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.08% 5.62% 6.01% 5.74% 5.66% 5.49% 15.04% -
ROE 3.84% 3.42% 3.92% 3.46% 3.48% 3.14% 3.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 266.66 262.88 270.85 248.42 241.04 225.25 51.01 202.12%
EPS 9.53 8.48 9.41 7.96 7.93 7.17 7.89 13.45%
DPS 6.00 0.00 9.00 0.00 4.00 0.00 7.00 -9.79%
NAPS 2.48 2.48 2.40 2.30 2.28 2.28 2.21 8.01%
Adjusted Per Share Value based on latest NOSH - 279,422
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 254.59 251.64 262.07 241.03 235.13 220.22 48.93 201.17%
EPS 9.10 8.12 9.10 7.72 7.74 7.01 7.57 13.09%
DPS 5.73 0.00 8.71 0.00 3.90 0.00 6.71 -10.01%
NAPS 2.3678 2.374 2.3222 2.2315 2.2241 2.2291 2.12 7.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.63 3.33 3.31 3.25 2.68 2.82 2.43 -
P/RPS 1.36 1.27 1.22 1.31 1.11 1.25 4.76 -56.71%
P/EPS 38.09 39.27 35.18 40.83 33.80 39.33 30.80 15.25%
EY 2.63 2.55 2.84 2.45 2.96 2.54 3.25 -13.19%
DY 1.65 0.00 2.72 0.00 1.49 0.00 2.88 -31.08%
P/NAPS 1.46 1.34 1.38 1.41 1.18 1.24 1.10 20.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 -
Price 4.43 3.38 3.25 3.35 2.73 2.72 2.60 -
P/RPS 1.66 1.29 1.20 1.35 1.13 1.21 5.10 -52.77%
P/EPS 46.48 39.86 34.54 42.09 34.43 37.94 32.95 25.85%
EY 2.15 2.51 2.90 2.38 2.90 2.64 3.03 -20.49%
DY 1.35 0.00 2.77 0.00 1.47 0.00 2.69 -36.92%
P/NAPS 1.79 1.36 1.35 1.46 1.20 1.19 1.18 32.12%

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