[QSR] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.89%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 746,496 733,210 724,721 754,751 694,147 677,167 634,220 11.46%
PBT 65,064 64,119 60,003 70,236 57,145 54,054 48,826 21.07%
Tax -20,238 -19,562 -19,300 -24,868 -17,270 -15,730 -14,000 27.81%
NP 44,826 44,557 40,703 45,368 39,875 38,324 34,826 18.30%
-
NP to SH 25,333 26,204 23,378 26,222 22,242 22,278 20,188 16.32%
-
Tax Rate 31.10% 30.51% 32.17% 35.41% 30.22% 29.10% 28.67% -
Total Cost 701,670 688,653 684,018 709,383 654,272 638,843 599,394 11.06%
-
Net Worth 697,893 681,908 683,696 668,786 642,670 640,527 641,961 5.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 16,497 - 25,079 - 11,237 - -
Div Payout % - 62.96% - 95.64% - 50.44% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 697,893 681,908 683,696 668,786 642,670 640,527 641,961 5.72%
NOSH 274,761 274,963 275,683 278,661 279,422 280,933 281,562 -1.61%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.00% 6.08% 5.62% 6.01% 5.74% 5.66% 5.49% -
ROE 3.63% 3.84% 3.42% 3.92% 3.46% 3.48% 3.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 271.69 266.66 262.88 270.85 248.42 241.04 225.25 13.29%
EPS 9.22 9.53 8.48 9.41 7.96 7.93 7.17 18.23%
DPS 0.00 6.00 0.00 9.00 0.00 4.00 0.00 -
NAPS 2.54 2.48 2.48 2.40 2.30 2.28 2.28 7.45%
Adjusted Per Share Value based on latest NOSH - 278,661
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 259.20 254.59 251.64 262.07 241.03 235.13 220.22 11.46%
EPS 8.80 9.10 8.12 9.10 7.72 7.74 7.01 16.35%
DPS 0.00 5.73 0.00 8.71 0.00 3.90 0.00 -
NAPS 2.4233 2.3678 2.374 2.3222 2.2315 2.2241 2.2291 5.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.94 3.63 3.33 3.31 3.25 2.68 2.82 -
P/RPS 1.82 1.36 1.27 1.22 1.31 1.11 1.25 28.43%
P/EPS 53.58 38.09 39.27 35.18 40.83 33.80 39.33 22.86%
EY 1.87 2.63 2.55 2.84 2.45 2.96 2.54 -18.45%
DY 0.00 1.65 0.00 2.72 0.00 1.49 0.00 -
P/NAPS 1.94 1.46 1.34 1.38 1.41 1.18 1.24 34.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 -
Price 5.46 4.43 3.38 3.25 3.35 2.73 2.72 -
P/RPS 2.01 1.66 1.29 1.20 1.35 1.13 1.21 40.21%
P/EPS 59.22 46.48 39.86 34.54 42.09 34.43 37.94 34.52%
EY 1.69 2.15 2.51 2.90 2.38 2.90 2.64 -25.70%
DY 0.00 1.35 0.00 2.77 0.00 1.47 0.00 -
P/NAPS 2.15 1.79 1.36 1.35 1.46 1.20 1.19 48.28%

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