[QSR] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.05%
YoY- 35.17%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,584,104 1,038,144 532,752 519,277 513,000 491,406 466,379 126.12%
PBT 152,253 123,135 97,739 95,558 96,685 88,816 80,186 53.39%
Tax -36,930 -24,630 -14,000 -14,770 -16,450 -15,020 -13,170 98.97%
NP 115,323 98,505 83,739 80,788 80,235 73,796 67,016 43.64%
-
NP to SH 85,548 85,028 85,293 81,731 80,880 74,189 67,016 17.69%
-
Tax Rate 24.26% 20.00% 14.32% 15.46% 17.01% 16.91% 16.42% -
Total Cost 1,468,781 939,639 449,013 438,489 432,765 417,610 399,363 138.45%
-
Net Worth 640,527 641,961 610,537 593,233 568,305 537,695 476,122 21.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 30,575 30,163 30,163 23,096 23,096 22,086 22,086 24.23%
Div Payout % 35.74% 35.47% 35.36% 28.26% 28.56% 29.77% 32.96% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 640,527 641,961 610,537 593,233 568,305 537,695 476,122 21.88%
NOSH 280,933 281,562 276,261 274,645 270,621 257,270 245,423 9.43%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.28% 9.49% 15.72% 15.56% 15.64% 15.02% 14.37% -
ROE 13.36% 13.25% 13.97% 13.78% 14.23% 13.80% 14.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 563.87 368.71 192.84 189.07 189.56 191.01 190.03 106.62%
EPS 30.45 30.20 30.87 29.76 29.89 28.84 27.31 7.53%
DPS 10.88 10.71 10.92 8.41 8.53 8.59 9.00 13.49%
NAPS 2.28 2.28 2.21 2.16 2.10 2.09 1.94 11.37%
Adjusted Per Share Value based on latest NOSH - 274,645
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 550.04 360.47 184.99 180.31 178.13 170.63 161.94 126.12%
EPS 29.70 29.52 29.62 28.38 28.08 25.76 23.27 17.68%
DPS 10.62 10.47 10.47 8.02 8.02 7.67 7.67 24.25%
NAPS 2.2241 2.2291 2.12 2.0599 1.9733 1.867 1.6532 21.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.68 2.82 2.43 2.32 2.30 1.93 3.20 -
P/RPS 0.48 0.76 1.26 1.23 1.21 1.01 1.68 -56.65%
P/EPS 8.80 9.34 7.87 7.80 7.70 6.69 11.72 -17.40%
EY 11.36 10.71 12.71 12.83 12.99 14.94 8.53 21.06%
DY 4.06 3.80 4.49 3.62 3.71 4.45 2.81 27.83%
P/NAPS 1.18 1.24 1.10 1.07 1.10 0.92 1.65 -20.04%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 -
Price 2.73 2.72 2.60 2.20 2.31 2.44 2.74 -
P/RPS 0.48 0.74 1.35 1.16 1.22 1.28 1.44 -51.95%
P/EPS 8.97 9.01 8.42 7.39 7.73 8.46 10.03 -7.18%
EY 11.15 11.10 11.87 13.53 12.94 11.82 9.97 7.74%
DY 3.99 3.94 4.20 3.82 3.69 3.52 3.28 13.96%
P/NAPS 1.20 1.19 1.18 1.02 1.10 1.17 1.41 -10.20%

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