[QSR] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.28%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,235,732 2,939,236 2,674,045 522,454 451,924 425,450 378,741 42.95%
PBT 250,568 252,248 213,366 96,204 75,708 69,014 -2,794 -
Tax -78,882 -78,800 -62,666 -12,800 -10,666 -11,866 -7,312 48.62%
NP 171,685 173,448 150,700 83,404 65,041 57,148 -10,106 -
-
NP to SH 99,213 99,886 86,277 84,661 65,041 57,148 -10,106 -
-
Tax Rate 31.48% 31.24% 29.37% 13.31% 14.09% 17.19% - -
Total Cost 3,064,046 2,765,788 2,523,345 439,050 386,882 368,302 388,847 41.04%
-
Net Worth 859,005 697,522 642,887 592,958 466,216 409,116 135,357 36.04%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 18,593 21,969 14,907 14,640 13,086 9,626 9,023 12.80%
Div Payout % 18.74% 21.99% 17.28% 17.29% 20.12% 16.84% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 859,005 697,522 642,887 592,958 466,216 409,116 135,357 36.04%
NOSH 278,819 274,615 279,516 274,517 245,377 240,656 225,595 3.59%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.31% 5.90% 5.64% 15.96% 14.39% 13.43% -2.67% -
ROE 11.55% 14.32% 13.42% 14.28% 13.95% 13.97% -7.47% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,160.18 1,070.31 956.67 190.32 184.18 176.79 167.89 37.99%
EPS 35.57 36.37 30.87 30.84 26.51 23.75 -4.48 -
DPS 6.67 8.00 5.33 5.33 5.33 4.00 4.00 8.89%
NAPS 3.08 2.54 2.30 2.16 1.90 1.70 0.60 31.32%
Adjusted Per Share Value based on latest NOSH - 274,645
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,123.53 1,020.58 928.50 181.41 156.92 147.73 131.51 42.95%
EPS 34.45 34.68 29.96 29.40 22.58 19.84 -3.51 -
DPS 6.46 7.63 5.18 5.08 4.54 3.34 3.13 12.82%
NAPS 2.9827 2.422 2.2323 2.0589 1.6188 1.4206 0.47 36.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.50 4.94 3.25 2.32 3.30 3.60 3.08 -
P/RPS 0.47 0.46 0.34 1.22 1.79 2.04 1.83 -20.26%
P/EPS 15.46 13.58 10.53 7.52 12.45 15.16 -68.75 -
EY 6.47 7.36 9.50 13.29 8.03 6.60 -1.45 -
DY 1.21 1.62 1.64 2.30 1.62 1.11 1.30 -1.18%
P/NAPS 1.79 1.94 1.41 1.07 1.74 2.12 5.13 -16.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 24/11/10 24/11/09 20/11/08 29/11/07 20/11/06 10/11/05 -
Price 5.70 5.46 3.35 2.20 3.22 3.56 3.22 -
P/RPS 0.49 0.51 0.35 1.16 1.75 2.01 1.92 -20.34%
P/EPS 16.02 15.01 10.85 7.13 12.15 14.99 -71.87 -
EY 6.24 6.66 9.21 14.02 8.23 6.67 -1.39 -
DY 1.17 1.47 1.59 2.42 1.66 1.12 1.24 -0.96%
P/NAPS 1.85 2.15 1.46 1.02 1.69 2.09 5.37 -16.26%

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