[QSR] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 10.7%
YoY- 32.78%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 532,752 519,277 513,000 491,406 466,379 448,398 438,891 13.72%
PBT 97,739 95,558 96,685 88,816 80,186 70,852 68,221 26.94%
Tax -14,000 -14,770 -16,450 -15,020 -13,170 -10,386 -9,906 25.80%
NP 83,739 80,788 80,235 73,796 67,016 60,466 58,315 27.14%
-
NP to SH 85,293 81,731 80,880 74,189 67,016 60,466 58,315 28.70%
-
Tax Rate 14.32% 15.46% 17.01% 16.91% 16.42% 14.66% 14.52% -
Total Cost 449,013 438,489 432,765 417,610 399,363 387,932 380,576 11.59%
-
Net Worth 610,537 593,233 568,305 537,695 476,122 466,081 456,427 21.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 30,163 23,096 23,096 22,086 22,086 24,296 24,296 15.43%
Div Payout % 35.36% 28.26% 28.56% 29.77% 32.96% 40.18% 41.66% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 610,537 593,233 568,305 537,695 476,122 466,081 456,427 21.29%
NOSH 276,261 274,645 270,621 257,270 245,423 245,306 245,390 8.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.72% 15.56% 15.64% 15.02% 14.37% 13.48% 13.29% -
ROE 13.97% 13.78% 14.23% 13.80% 14.08% 12.97% 12.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.84 189.07 189.56 191.01 190.03 182.79 178.85 5.12%
EPS 30.87 29.76 29.89 28.84 27.31 24.65 23.76 18.97%
DPS 10.92 8.41 8.53 8.59 9.00 10.00 10.00 6.01%
NAPS 2.21 2.16 2.10 2.09 1.94 1.90 1.86 12.12%
Adjusted Per Share Value based on latest NOSH - 257,270
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 184.99 180.31 178.13 170.63 161.94 155.70 152.39 13.72%
EPS 29.62 28.38 28.08 25.76 23.27 21.00 20.25 28.70%
DPS 10.47 8.02 8.02 7.67 7.67 8.44 8.44 15.37%
NAPS 2.12 2.0599 1.9733 1.867 1.6532 1.6184 1.5848 21.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.43 2.32 2.30 1.93 3.20 3.30 3.18 -
P/RPS 1.26 1.23 1.21 1.01 1.68 1.81 1.78 -20.49%
P/EPS 7.87 7.80 7.70 6.69 11.72 13.39 13.38 -29.68%
EY 12.71 12.83 12.99 14.94 8.53 7.47 7.47 42.29%
DY 4.49 3.62 3.71 4.45 2.81 3.03 3.14 26.78%
P/NAPS 1.10 1.07 1.10 0.92 1.65 1.74 1.71 -25.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 29/11/07 30/08/07 -
Price 2.60 2.20 2.31 2.44 2.74 3.22 3.10 -
P/RPS 1.35 1.16 1.22 1.28 1.44 1.76 1.73 -15.17%
P/EPS 8.42 7.39 7.73 8.46 10.03 13.06 13.04 -25.19%
EY 11.87 13.53 12.94 11.82 9.97 7.66 7.67 33.61%
DY 4.20 3.82 3.69 3.52 3.28 3.11 3.23 19.03%
P/NAPS 1.18 1.02 1.10 1.17 1.41 1.69 1.67 -20.58%

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