[QSR] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.72%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,939,236 2,674,045 522,454 451,924 425,450 378,741 230,178 52.85%
PBT 252,248 213,366 96,204 75,708 69,014 -2,794 166,818 7.13%
Tax -78,800 -62,666 -12,800 -10,666 -11,866 -7,312 -6,552 51.33%
NP 173,448 150,700 83,404 65,041 57,148 -10,106 160,266 1.32%
-
NP to SH 99,886 86,277 84,661 65,041 57,148 -10,106 160,266 -7.57%
-
Tax Rate 31.24% 29.37% 13.31% 14.09% 17.19% - 3.93% -
Total Cost 2,765,788 2,523,345 439,050 386,882 368,302 388,847 69,912 84.53%
-
Net Worth 697,522 642,887 592,958 466,216 409,116 135,357 180,843 25.21%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 21,969 14,907 14,640 13,086 9,626 9,023 - -
Div Payout % 21.99% 17.28% 17.29% 20.12% 16.84% 0.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 697,522 642,887 592,958 466,216 409,116 135,357 180,843 25.21%
NOSH 274,615 279,516 274,517 245,377 240,656 225,595 135,972 12.42%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.90% 5.64% 15.96% 14.39% 13.43% -2.67% 69.63% -
ROE 14.32% 13.42% 14.28% 13.95% 13.97% -7.47% 88.62% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,070.31 956.67 190.32 184.18 176.79 167.89 169.28 35.96%
EPS 36.37 30.87 30.84 26.51 23.75 -4.48 117.87 -17.78%
DPS 8.00 5.33 5.33 5.33 4.00 4.00 0.00 -
NAPS 2.54 2.30 2.16 1.90 1.70 0.60 1.33 11.38%
Adjusted Per Share Value based on latest NOSH - 245,306
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,020.58 928.50 181.41 156.92 147.73 131.51 79.92 52.85%
EPS 34.68 29.96 29.40 22.58 19.84 -3.51 55.65 -7.57%
DPS 7.63 5.18 5.08 4.54 3.34 3.13 0.00 -
NAPS 2.422 2.2323 2.0589 1.6188 1.4206 0.47 0.6279 25.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.94 3.25 2.32 3.30 3.60 3.08 1.87 -
P/RPS 0.46 0.34 1.22 1.79 2.04 1.83 1.10 -13.51%
P/EPS 13.58 10.53 7.52 12.45 15.16 -68.75 1.59 42.94%
EY 7.36 9.50 13.29 8.03 6.60 -1.45 63.03 -30.07%
DY 1.62 1.64 2.30 1.62 1.11 1.30 0.00 -
P/NAPS 1.94 1.41 1.07 1.74 2.12 5.13 1.41 5.45%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 20/11/08 29/11/07 20/11/06 10/11/05 29/10/04 -
Price 5.46 3.35 2.20 3.22 3.56 3.22 2.04 -
P/RPS 0.51 0.35 1.16 1.75 2.01 1.92 1.21 -13.40%
P/EPS 15.01 10.85 7.13 12.15 14.99 -71.87 1.73 43.32%
EY 6.66 9.21 14.02 8.23 6.67 -1.39 57.78 -30.22%
DY 1.47 1.59 2.42 1.66 1.12 1.24 0.00 -
P/NAPS 2.15 1.46 1.02 1.69 2.09 5.37 1.53 5.83%

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