[QSR] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -28.41%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 923,115 821,491 825,556 779,752 831,400 746,496 733,210 16.54%
PBT 82,002 58,486 65,715 63,725 77,673 65,064 64,119 17.76%
Tax -28,362 -18,662 -20,600 -19,900 -18,004 -20,238 -19,562 28.01%
NP 53,640 39,824 45,115 43,825 59,669 44,826 44,557 13.12%
-
NP to SH 38,695 22,668 26,474 25,268 35,295 25,333 26,204 29.58%
-
Tax Rate 34.59% 31.91% 31.35% 31.23% 23.18% 31.10% 30.51% -
Total Cost 869,475 781,667 780,441 735,927 771,731 701,670 688,653 16.76%
-
Net Worth 881,729 858,763 846,277 822,808 806,664 697,893 681,908 18.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 13,919 - 22,024 - 16,497 -
Div Payout % - - 52.58% - 62.40% - 62.96% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 881,729 858,763 846,277 822,808 806,664 697,893 681,908 18.63%
NOSH 280,805 278,819 278,380 277,975 275,312 274,761 274,963 1.40%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.81% 4.85% 5.46% 5.62% 7.18% 6.00% 6.08% -
ROE 4.39% 2.64% 3.13% 3.07% 4.38% 3.63% 3.84% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 328.74 294.63 296.56 280.51 301.98 271.69 266.66 14.92%
EPS 13.78 8.13 9.51 9.09 12.82 9.22 9.53 27.78%
DPS 0.00 0.00 5.00 0.00 8.00 0.00 6.00 -
NAPS 3.14 3.08 3.04 2.96 2.93 2.54 2.48 16.98%
Adjusted Per Share Value based on latest NOSH - 277,975
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 320.53 285.24 286.66 270.75 288.68 259.20 254.59 16.54%
EPS 13.44 7.87 9.19 8.77 12.26 8.80 9.10 29.59%
DPS 0.00 0.00 4.83 0.00 7.65 0.00 5.73 -
NAPS 3.0616 2.9819 2.9385 2.857 2.801 2.4233 2.3678 18.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 6.50 5.50 5.86 5.27 5.06 4.94 3.63 -
P/RPS 1.98 1.87 1.98 1.88 1.68 1.82 1.36 28.36%
P/EPS 47.17 67.65 61.62 57.98 39.47 53.58 38.09 15.27%
EY 2.12 1.48 1.62 1.72 2.53 1.87 2.63 -13.35%
DY 0.00 0.00 0.85 0.00 1.58 0.00 1.65 -
P/NAPS 2.07 1.79 1.93 1.78 1.73 1.94 1.46 26.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 -
Price 6.47 5.70 5.86 5.89 5.55 5.46 4.43 -
P/RPS 1.97 1.93 1.98 2.10 1.84 2.01 1.66 12.05%
P/EPS 46.95 70.11 61.62 64.80 43.29 59.22 46.48 0.67%
EY 2.13 1.43 1.62 1.54 2.31 1.69 2.15 -0.61%
DY 0.00 0.00 0.85 0.00 1.44 0.00 1.35 -
P/NAPS 2.06 1.85 1.93 1.99 1.89 2.15 1.79 9.79%

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