[QSR] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.37%
YoY- 1.26%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 491,406 466,379 448,398 438,891 432,959 428,543 421,178 10.81%
PBT 88,816 80,186 70,852 68,221 66,294 65,832 73,659 13.27%
Tax -15,020 -13,170 -10,386 -9,906 -10,420 -11,286 -12,994 10.13%
NP 73,796 67,016 60,466 58,315 55,874 54,546 60,665 13.94%
-
NP to SH 74,189 67,016 60,466 58,315 55,874 54,546 60,665 14.34%
-
Tax Rate 16.91% 16.42% 14.66% 14.52% 15.72% 17.14% 17.64% -
Total Cost 417,610 399,363 387,932 380,576 377,085 373,997 360,513 10.28%
-
Net Worth 537,695 476,122 466,081 456,427 438,583 419,940 408,961 19.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 22,086 22,086 24,296 24,296 14,480 21,680 16,365 22.10%
Div Payout % 29.77% 32.96% 40.18% 41.66% 25.92% 39.75% 26.98% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 537,695 476,122 466,081 456,427 438,583 419,940 408,961 19.99%
NOSH 257,270 245,423 245,306 245,390 245,018 241,345 240,565 4.57%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.02% 14.37% 13.48% 13.29% 12.91% 12.73% 14.40% -
ROE 13.80% 14.08% 12.97% 12.78% 12.74% 12.99% 14.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 191.01 190.03 182.79 178.85 176.70 177.56 175.08 5.97%
EPS 28.84 27.31 24.65 23.76 22.80 22.60 25.22 9.34%
DPS 8.59 9.00 10.00 10.00 6.00 9.00 6.80 16.84%
NAPS 2.09 1.94 1.90 1.86 1.79 1.74 1.70 14.74%
Adjusted Per Share Value based on latest NOSH - 245,390
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 170.63 161.94 155.70 152.39 150.34 148.80 146.24 10.82%
EPS 25.76 23.27 21.00 20.25 19.40 18.94 21.06 14.35%
DPS 7.67 7.67 8.44 8.44 5.03 7.53 5.68 22.14%
NAPS 1.867 1.6532 1.6184 1.5848 1.5229 1.4582 1.42 19.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.93 3.20 3.30 3.18 3.72 3.36 3.60 -
P/RPS 1.01 1.68 1.81 1.78 2.11 1.89 2.06 -37.79%
P/EPS 6.69 11.72 13.39 13.38 16.31 14.87 14.28 -39.65%
EY 14.94 8.53 7.47 7.47 6.13 6.73 7.00 65.69%
DY 4.45 2.81 3.03 3.14 1.61 2.68 1.89 76.89%
P/NAPS 0.92 1.65 1.74 1.71 2.08 1.93 2.12 -42.65%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 22/02/08 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 -
Price 2.44 2.74 3.22 3.10 3.56 3.40 3.56 -
P/RPS 1.28 1.44 1.76 1.73 2.01 1.91 2.03 -26.44%
P/EPS 8.46 10.03 13.06 13.04 15.61 15.04 14.12 -28.90%
EY 11.82 9.97 7.66 7.67 6.41 6.65 7.08 40.68%
DY 3.52 3.28 3.11 3.23 1.69 2.65 1.91 50.26%
P/NAPS 1.17 1.41 1.69 1.67 1.99 1.95 2.09 -32.05%

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