[QSR] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.38%
YoY- -10.52%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 896,553 857,395 923,115 821,491 825,556 779,752 831,400 5.16%
PBT 54,325 58,739 82,002 58,486 65,715 63,725 77,673 -21.22%
Tax -18,176 -18,500 -28,362 -18,662 -20,600 -19,900 -18,004 0.63%
NP 36,149 40,239 53,640 39,824 45,115 43,825 59,669 -28.42%
-
NP to SH 22,233 24,029 38,695 22,668 26,474 25,268 35,295 -26.53%
-
Tax Rate 33.46% 31.50% 34.59% 31.91% 31.35% 31.23% 23.18% -
Total Cost 860,404 817,156 869,475 781,667 780,441 735,927 771,731 7.52%
-
Net Worth 1,005,092 978,426 881,729 858,763 846,277 822,808 806,664 15.80%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 13,919 - 22,024 -
Div Payout % - - - - 52.58% - 62.40% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,005,092 978,426 881,729 858,763 846,277 822,808 806,664 15.80%
NOSH 287,992 287,772 280,805 278,819 278,380 277,975 275,312 3.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.03% 4.69% 5.81% 4.85% 5.46% 5.62% 7.18% -
ROE 2.21% 2.46% 4.39% 2.64% 3.13% 3.07% 4.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 311.31 297.94 328.74 294.63 296.56 280.51 301.98 2.05%
EPS 7.72 8.35 13.78 8.13 9.51 9.09 12.82 -28.71%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 8.00 -
NAPS 3.49 3.40 3.14 3.08 3.04 2.96 2.93 12.37%
Adjusted Per Share Value based on latest NOSH - 278,819
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 311.31 297.71 320.53 285.24 286.66 270.75 288.68 5.16%
EPS 7.72 8.34 13.44 7.87 9.19 8.77 12.26 -26.55%
DPS 0.00 0.00 0.00 0.00 4.83 0.00 7.65 -
NAPS 3.49 3.3974 3.0616 2.9819 2.9385 2.857 2.801 15.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 6.63 6.40 6.50 5.50 5.86 5.27 5.06 -
P/RPS 2.13 2.15 1.98 1.87 1.98 1.88 1.68 17.15%
P/EPS 85.88 76.65 47.17 67.65 61.62 57.98 39.47 67.99%
EY 1.16 1.30 2.12 1.48 1.62 1.72 2.53 -40.56%
DY 0.00 0.00 0.00 0.00 0.85 0.00 1.58 -
P/NAPS 1.90 1.88 2.07 1.79 1.93 1.78 1.73 6.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 22/05/12 28/02/12 25/11/11 24/08/11 24/05/11 21/02/11 -
Price 6.50 6.54 6.47 5.70 5.86 5.89 5.55 -
P/RPS 2.09 2.20 1.97 1.93 1.98 2.10 1.84 8.87%
P/EPS 84.20 78.32 46.95 70.11 61.62 64.80 43.29 55.88%
EY 1.19 1.28 2.13 1.43 1.62 1.54 2.31 -35.76%
DY 0.00 0.00 0.00 0.00 0.85 0.00 1.44 -
P/NAPS 1.86 1.92 2.06 1.85 1.93 1.99 1.89 -1.06%

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