[QSR] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 4.36%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,146,445 1,584,104 1,038,144 532,752 519,277 513,000 491,406 166.97%
PBT 185,611 152,253 123,135 97,739 95,558 96,685 88,816 63.38%
Tax -51,400 -36,930 -24,630 -14,000 -14,770 -16,450 -15,020 126.91%
NP 134,211 115,323 98,505 83,739 80,788 80,235 73,796 48.94%
-
NP to SH 86,505 85,548 85,028 85,293 81,731 80,880 74,189 10.77%
-
Tax Rate 27.69% 24.26% 20.00% 14.32% 15.46% 17.01% 16.91% -
Total Cost 2,012,234 1,468,781 939,639 449,013 438,489 432,765 417,610 185.00%
-
Net Worth 642,670 640,527 641,961 610,537 593,233 568,305 537,695 12.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 30,575 30,575 30,163 30,163 23,096 23,096 22,086 24.18%
Div Payout % 35.35% 35.74% 35.47% 35.36% 28.26% 28.56% 29.77% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 642,670 640,527 641,961 610,537 593,233 568,305 537,695 12.61%
NOSH 279,422 280,933 281,562 276,261 274,645 270,621 257,270 5.65%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.25% 7.28% 9.49% 15.72% 15.56% 15.64% 15.02% -
ROE 13.46% 13.36% 13.25% 13.97% 13.78% 14.23% 13.80% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 768.17 563.87 368.71 192.84 189.07 189.56 191.01 152.67%
EPS 30.96 30.45 30.20 30.87 29.76 29.89 28.84 4.83%
DPS 11.00 10.88 10.71 10.92 8.41 8.53 8.59 17.90%
NAPS 2.30 2.28 2.28 2.21 2.16 2.10 2.09 6.58%
Adjusted Per Share Value based on latest NOSH - 276,261
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 745.30 550.04 360.47 184.99 180.31 178.13 170.63 166.96%
EPS 30.04 29.70 29.52 29.62 28.38 28.08 25.76 10.78%
DPS 10.62 10.62 10.47 10.47 8.02 8.02 7.67 24.20%
NAPS 2.2315 2.2241 2.2291 2.12 2.0599 1.9733 1.867 12.61%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.25 2.68 2.82 2.43 2.32 2.30 1.93 -
P/RPS 0.42 0.48 0.76 1.26 1.23 1.21 1.01 -44.25%
P/EPS 10.50 8.80 9.34 7.87 7.80 7.70 6.69 35.01%
EY 9.53 11.36 10.71 12.71 12.83 12.99 14.94 -25.87%
DY 3.38 4.06 3.80 4.49 3.62 3.71 4.45 -16.73%
P/NAPS 1.41 1.18 1.24 1.10 1.07 1.10 0.92 32.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 -
Price 3.35 2.73 2.72 2.60 2.20 2.31 2.44 -
P/RPS 0.44 0.48 0.74 1.35 1.16 1.22 1.28 -50.89%
P/EPS 10.82 8.97 9.01 8.42 7.39 7.73 8.46 17.80%
EY 9.24 11.15 11.10 11.87 13.53 12.94 11.82 -15.12%
DY 3.28 3.99 3.94 4.20 3.82 3.69 3.52 -4.59%
P/NAPS 1.46 1.20 1.19 1.18 1.02 1.10 1.17 15.89%

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