[QSR] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.51%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,035,827 2,959,178 2,906,829 2,850,786 2,760,285 2,146,445 1,584,104 54.10%
PBT 266,859 259,422 251,503 241,438 230,261 185,611 152,253 45.22%
Tax -77,104 -83,968 -81,000 -77,168 -71,868 -51,400 -36,930 63.13%
NP 189,755 175,454 170,503 164,270 158,393 134,211 115,323 39.24%
-
NP to SH 110,169 101,137 98,046 94,120 90,930 86,505 85,548 18.31%
-
Tax Rate 28.89% 32.37% 32.21% 31.96% 31.21% 27.69% 24.26% -
Total Cost 2,846,072 2,783,724 2,736,326 2,686,516 2,601,892 2,012,234 1,468,781 55.23%
-
Net Worth 806,664 697,893 681,908 683,696 668,786 642,670 640,527 16.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 16,497 41,577 41,577 36,316 36,316 30,575 30,575 -33.64%
Div Payout % 14.97% 41.11% 42.41% 38.59% 39.94% 35.35% 35.74% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 806,664 697,893 681,908 683,696 668,786 642,670 640,527 16.57%
NOSH 275,312 274,761 274,963 275,683 278,661 279,422 280,933 -1.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.25% 5.93% 5.87% 5.76% 5.74% 6.25% 7.28% -
ROE 13.66% 14.49% 14.38% 13.77% 13.60% 13.46% 13.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,102.69 1,077.00 1,057.17 1,034.08 990.55 768.17 563.87 56.18%
EPS 40.02 36.81 35.66 34.14 32.63 30.96 30.45 19.92%
DPS 6.00 15.00 15.00 13.00 13.00 11.00 10.88 -32.67%
NAPS 2.93 2.54 2.48 2.48 2.40 2.30 2.28 18.14%
Adjusted Per Share Value based on latest NOSH - 275,683
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,054.12 1,027.51 1,009.33 989.87 958.45 745.30 550.04 54.10%
EPS 38.25 35.12 34.04 32.68 31.57 30.04 29.70 18.31%
DPS 5.73 14.44 14.44 12.61 12.61 10.62 10.62 -33.64%
NAPS 2.801 2.4233 2.3678 2.374 2.3222 2.2315 2.2241 16.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.06 4.94 3.63 3.33 3.31 3.25 2.68 -
P/RPS 0.46 0.46 0.34 0.32 0.33 0.42 0.48 -2.78%
P/EPS 12.64 13.42 10.18 9.75 10.14 10.50 8.80 27.22%
EY 7.91 7.45 9.82 10.25 9.86 9.53 11.36 -21.38%
DY 1.19 3.04 4.13 3.90 3.93 3.38 4.06 -55.77%
P/NAPS 1.73 1.94 1.46 1.34 1.38 1.41 1.18 28.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 -
Price 5.55 5.46 4.43 3.38 3.25 3.35 2.73 -
P/RPS 0.50 0.51 0.42 0.33 0.33 0.44 0.48 2.75%
P/EPS 13.87 14.83 12.42 9.90 9.96 10.82 8.97 33.61%
EY 7.21 6.74 8.05 10.10 10.04 9.24 11.15 -25.16%
DY 1.08 2.75 3.39 3.85 4.00 3.28 3.99 -58.05%
P/NAPS 1.89 2.15 1.79 1.36 1.35 1.46 1.20 35.25%

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