[QSR] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.12%
YoY- 5.84%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,906,829 2,850,786 2,760,285 2,146,445 1,584,104 1,038,144 532,752 210.89%
PBT 251,503 241,438 230,261 185,611 152,253 123,135 97,739 88.10%
Tax -81,000 -77,168 -71,868 -51,400 -36,930 -24,630 -14,000 223.32%
NP 170,503 164,270 158,393 134,211 115,323 98,505 83,739 60.85%
-
NP to SH 98,046 94,120 90,930 86,505 85,548 85,028 85,293 9.76%
-
Tax Rate 32.21% 31.96% 31.21% 27.69% 24.26% 20.00% 14.32% -
Total Cost 2,736,326 2,686,516 2,601,892 2,012,234 1,468,781 939,639 449,013 234.74%
-
Net Worth 681,908 683,696 668,786 642,670 640,527 641,961 610,537 7.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 41,577 36,316 36,316 30,575 30,575 30,163 30,163 23.92%
Div Payout % 42.41% 38.59% 39.94% 35.35% 35.74% 35.47% 35.36% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 681,908 683,696 668,786 642,670 640,527 641,961 610,537 7.67%
NOSH 274,963 275,683 278,661 279,422 280,933 281,562 276,261 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.87% 5.76% 5.74% 6.25% 7.28% 9.49% 15.72% -
ROE 14.38% 13.77% 13.60% 13.46% 13.36% 13.25% 13.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,057.17 1,034.08 990.55 768.17 563.87 368.71 192.84 211.87%
EPS 35.66 34.14 32.63 30.96 30.45 30.20 30.87 10.12%
DPS 15.00 13.00 13.00 11.00 10.88 10.71 10.92 23.64%
NAPS 2.48 2.48 2.40 2.30 2.28 2.28 2.21 8.01%
Adjusted Per Share Value based on latest NOSH - 279,422
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,009.33 989.87 958.45 745.30 550.04 360.47 184.99 210.88%
EPS 34.04 32.68 31.57 30.04 29.70 29.52 29.62 9.74%
DPS 14.44 12.61 12.61 10.62 10.62 10.47 10.47 23.97%
NAPS 2.3678 2.374 2.3222 2.2315 2.2241 2.2291 2.12 7.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.63 3.33 3.31 3.25 2.68 2.82 2.43 -
P/RPS 0.34 0.32 0.33 0.42 0.48 0.76 1.26 -58.34%
P/EPS 10.18 9.75 10.14 10.50 8.80 9.34 7.87 18.77%
EY 9.82 10.25 9.86 9.53 11.36 10.71 12.71 -15.84%
DY 4.13 3.90 3.93 3.38 4.06 3.80 4.49 -5.43%
P/NAPS 1.46 1.34 1.38 1.41 1.18 1.24 1.10 20.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 -
Price 4.43 3.38 3.25 3.35 2.73 2.72 2.60 -
P/RPS 0.42 0.33 0.33 0.44 0.48 0.74 1.35 -54.18%
P/EPS 12.42 9.90 9.96 10.82 8.97 9.01 8.42 29.67%
EY 8.05 10.10 10.04 9.24 11.15 11.10 11.87 -22.86%
DY 3.39 3.85 4.00 3.28 3.99 3.94 4.20 -13.34%
P/NAPS 1.79 1.36 1.35 1.46 1.20 1.19 1.18 32.12%

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