[QSR] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.41%
YoY- 19.53%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 694,147 677,167 634,220 140,911 131,806 131,207 128,828 207.03%
PBT 57,145 54,054 48,826 25,586 23,787 24,936 23,430 81.09%
Tax -17,270 -15,730 -14,000 -4,400 -2,800 -3,430 -3,370 196.94%
NP 39,875 38,324 34,826 21,186 20,987 21,506 20,060 58.02%
-
NP to SH 22,242 22,278 20,188 21,797 21,285 21,758 20,453 5.74%
-
Tax Rate 30.22% 29.10% 28.67% 17.20% 11.77% 13.76% 14.38% -
Total Cost 654,272 638,843 599,394 119,725 110,819 109,701 108,768 230.39%
-
Net Worth 642,670 640,527 641,961 610,537 593,233 568,305 537,695 12.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 11,237 - 19,338 - 10,824 - -
Div Payout % - 50.44% - 88.72% - 49.75% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 642,670 640,527 641,961 610,537 593,233 568,305 537,695 12.61%
NOSH 279,422 280,933 281,562 276,261 274,645 270,621 257,270 5.65%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.74% 5.66% 5.49% 15.04% 15.92% 16.39% 15.57% -
ROE 3.46% 3.48% 3.14% 3.57% 3.59% 3.83% 3.80% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 248.42 241.04 225.25 51.01 47.99 48.48 50.07 190.61%
EPS 7.96 7.93 7.17 7.89 7.75 8.04 7.95 0.08%
DPS 0.00 4.00 0.00 7.00 0.00 4.00 0.00 -
NAPS 2.30 2.28 2.28 2.21 2.16 2.10 2.09 6.58%
Adjusted Per Share Value based on latest NOSH - 276,261
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 241.03 235.13 220.22 48.93 45.77 45.56 44.73 207.04%
EPS 7.72 7.74 7.01 7.57 7.39 7.55 7.10 5.73%
DPS 0.00 3.90 0.00 6.71 0.00 3.76 0.00 -
NAPS 2.2315 2.2241 2.2291 2.12 2.0599 1.9733 1.867 12.61%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.25 2.68 2.82 2.43 2.32 2.30 1.93 -
P/RPS 1.31 1.11 1.25 4.76 4.83 4.74 3.85 -51.22%
P/EPS 40.83 33.80 39.33 30.80 29.94 28.61 24.28 41.36%
EY 2.45 2.96 2.54 3.25 3.34 3.50 4.12 -29.26%
DY 0.00 1.49 0.00 2.88 0.00 1.74 0.00 -
P/NAPS 1.41 1.18 1.24 1.10 1.07 1.10 0.92 32.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 -
Price 3.35 2.73 2.72 2.60 2.20 2.31 2.44 -
P/RPS 1.35 1.13 1.21 5.10 4.58 4.76 4.87 -57.45%
P/EPS 42.09 34.43 37.94 32.95 28.39 28.73 30.69 23.41%
EY 2.38 2.90 2.64 3.03 3.52 3.48 3.26 -18.90%
DY 0.00 1.47 0.00 2.69 0.00 1.73 0.00 -
P/NAPS 1.46 1.20 1.19 1.18 1.02 1.10 1.17 15.89%

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