[QSR] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.31%
YoY- 14.61%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,760,285 2,146,445 1,584,104 1,038,144 532,752 519,277 513,000 206.12%
PBT 230,261 185,611 152,253 123,135 97,739 95,558 96,685 78.05%
Tax -71,868 -51,400 -36,930 -24,630 -14,000 -14,770 -16,450 166.53%
NP 158,393 134,211 115,323 98,505 83,739 80,788 80,235 57.17%
-
NP to SH 90,930 86,505 85,548 85,028 85,293 81,731 80,880 8.09%
-
Tax Rate 31.21% 27.69% 24.26% 20.00% 14.32% 15.46% 17.01% -
Total Cost 2,601,892 2,012,234 1,468,781 939,639 449,013 438,489 432,765 229.56%
-
Net Worth 668,786 642,670 640,527 641,961 610,537 593,233 568,305 11.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 36,316 30,575 30,575 30,163 30,163 23,096 23,096 35.10%
Div Payout % 39.94% 35.35% 35.74% 35.47% 35.36% 28.26% 28.56% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 668,786 642,670 640,527 641,961 610,537 593,233 568,305 11.43%
NOSH 278,661 279,422 280,933 281,562 276,261 274,645 270,621 1.96%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.74% 6.25% 7.28% 9.49% 15.72% 15.56% 15.64% -
ROE 13.60% 13.46% 13.36% 13.25% 13.97% 13.78% 14.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 990.55 768.17 563.87 368.71 192.84 189.07 189.56 200.22%
EPS 32.63 30.96 30.45 30.20 30.87 29.76 29.89 6.00%
DPS 13.00 11.00 10.88 10.71 10.92 8.41 8.53 32.33%
NAPS 2.40 2.30 2.28 2.28 2.21 2.16 2.10 9.28%
Adjusted Per Share Value based on latest NOSH - 281,562
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 958.45 745.30 550.04 360.47 184.99 180.31 178.13 206.11%
EPS 31.57 30.04 29.70 29.52 29.62 28.38 28.08 8.09%
DPS 12.61 10.62 10.62 10.47 10.47 8.02 8.02 35.10%
NAPS 2.3222 2.2315 2.2241 2.2291 2.12 2.0599 1.9733 11.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.31 3.25 2.68 2.82 2.43 2.32 2.30 -
P/RPS 0.33 0.42 0.48 0.76 1.26 1.23 1.21 -57.84%
P/EPS 10.14 10.50 8.80 9.34 7.87 7.80 7.70 20.08%
EY 9.86 9.53 11.36 10.71 12.71 12.83 12.99 -16.74%
DY 3.93 3.38 4.06 3.80 4.49 3.62 3.71 3.90%
P/NAPS 1.38 1.41 1.18 1.24 1.10 1.07 1.10 16.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 -
Price 3.25 3.35 2.73 2.72 2.60 2.20 2.31 -
P/RPS 0.33 0.44 0.48 0.74 1.35 1.16 1.22 -58.07%
P/EPS 9.96 10.82 8.97 9.01 8.42 7.39 7.73 18.35%
EY 10.04 9.24 11.15 11.10 11.87 13.53 12.94 -15.52%
DY 4.00 3.28 3.99 3.94 4.20 3.82 3.69 5.50%
P/NAPS 1.35 1.46 1.20 1.19 1.18 1.02 1.10 14.58%

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