[QSR] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.12%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,959,178 2,906,829 2,850,786 2,760,285 2,146,445 1,584,104 1,038,144 100.90%
PBT 259,422 251,503 241,438 230,261 185,611 152,253 123,135 64.26%
Tax -83,968 -81,000 -77,168 -71,868 -51,400 -36,930 -24,630 126.34%
NP 175,454 170,503 164,270 158,393 134,211 115,323 98,505 46.88%
-
NP to SH 101,137 98,046 94,120 90,930 86,505 85,548 85,028 12.24%
-
Tax Rate 32.37% 32.21% 31.96% 31.21% 27.69% 24.26% 20.00% -
Total Cost 2,783,724 2,736,326 2,686,516 2,601,892 2,012,234 1,468,781 939,639 106.13%
-
Net Worth 697,893 681,908 683,696 668,786 642,670 640,527 641,961 5.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 41,577 41,577 36,316 36,316 30,575 30,575 30,163 23.83%
Div Payout % 41.11% 42.41% 38.59% 39.94% 35.35% 35.74% 35.47% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 697,893 681,908 683,696 668,786 642,670 640,527 641,961 5.72%
NOSH 274,761 274,963 275,683 278,661 279,422 280,933 281,562 -1.61%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.93% 5.87% 5.76% 5.74% 6.25% 7.28% 9.49% -
ROE 14.49% 14.38% 13.77% 13.60% 13.46% 13.36% 13.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,077.00 1,057.17 1,034.08 990.55 768.17 563.87 368.71 104.20%
EPS 36.81 35.66 34.14 32.63 30.96 30.45 30.20 14.09%
DPS 15.00 15.00 13.00 13.00 11.00 10.88 10.71 25.15%
NAPS 2.54 2.48 2.48 2.40 2.30 2.28 2.28 7.45%
Adjusted Per Share Value based on latest NOSH - 278,661
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,027.51 1,009.33 989.87 958.45 745.30 550.04 360.47 100.90%
EPS 35.12 34.04 32.68 31.57 30.04 29.70 29.52 12.26%
DPS 14.44 14.44 12.61 12.61 10.62 10.62 10.47 23.87%
NAPS 2.4233 2.3678 2.374 2.3222 2.2315 2.2241 2.2291 5.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.94 3.63 3.33 3.31 3.25 2.68 2.82 -
P/RPS 0.46 0.34 0.32 0.33 0.42 0.48 0.76 -28.42%
P/EPS 13.42 10.18 9.75 10.14 10.50 8.80 9.34 27.30%
EY 7.45 9.82 10.25 9.86 9.53 11.36 10.71 -21.47%
DY 3.04 4.13 3.90 3.93 3.38 4.06 3.80 -13.81%
P/NAPS 1.94 1.46 1.34 1.38 1.41 1.18 1.24 34.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 -
Price 5.46 4.43 3.38 3.25 3.35 2.73 2.72 -
P/RPS 0.51 0.42 0.33 0.33 0.44 0.48 0.74 -21.95%
P/EPS 14.83 12.42 9.90 9.96 10.82 8.97 9.01 39.36%
EY 6.74 8.05 10.10 10.04 9.24 11.15 11.10 -28.27%
DY 2.75 3.39 3.85 4.00 3.28 3.99 3.94 -21.29%
P/NAPS 2.15 1.79 1.36 1.35 1.46 1.20 1.19 48.28%

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