[QSR] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.13%
YoY- -0.67%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,521,298 3,235,732 2,939,236 2,674,045 522,454 451,924 425,450 42.17%
PBT 235,128 250,568 252,248 213,366 96,204 75,708 69,014 22.64%
Tax -73,822 -78,882 -78,800 -62,666 -12,800 -10,666 -11,866 35.57%
NP 161,305 171,685 173,448 150,700 83,404 65,041 57,148 18.86%
-
NP to SH 97,509 99,213 99,886 86,277 84,661 65,041 57,148 9.30%
-
Tax Rate 31.40% 31.48% 31.24% 29.37% 13.31% 14.09% 17.19% -
Total Cost 3,359,993 3,064,046 2,765,788 2,523,345 439,050 386,882 368,302 44.50%
-
Net Worth 1,019,241 859,005 697,522 642,887 592,958 466,216 409,116 16.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 18,593 21,969 14,907 14,640 13,086 9,626 -
Div Payout % - 18.74% 21.99% 17.28% 17.29% 20.12% 16.84% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,019,241 859,005 697,522 642,887 592,958 466,216 409,116 16.41%
NOSH 287,921 278,819 274,615 279,516 274,517 245,377 240,656 3.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.58% 5.31% 5.90% 5.64% 15.96% 14.39% 13.43% -
ROE 9.57% 11.55% 14.32% 13.42% 14.28% 13.95% 13.97% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,223.01 1,160.18 1,070.31 956.67 190.32 184.18 176.79 37.99%
EPS 33.87 35.57 36.37 30.87 30.84 26.51 23.75 6.08%
DPS 0.00 6.67 8.00 5.33 5.33 5.33 4.00 -
NAPS 3.54 3.08 2.54 2.30 2.16 1.90 1.70 12.99%
Adjusted Per Share Value based on latest NOSH - 278,819
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,222.69 1,123.53 1,020.58 928.50 181.41 156.92 147.73 42.17%
EPS 33.86 34.45 34.68 29.96 29.40 22.58 19.84 9.30%
DPS 0.00 6.46 7.63 5.18 5.08 4.54 3.34 -
NAPS 3.5391 2.9827 2.422 2.2323 2.0589 1.6188 1.4206 16.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.53 5.50 4.94 3.25 2.32 3.30 3.60 -
P/RPS 0.53 0.47 0.46 0.34 1.22 1.79 2.04 -20.10%
P/EPS 19.28 15.46 13.58 10.53 7.52 12.45 15.16 4.08%
EY 5.19 6.47 7.36 9.50 13.29 8.03 6.60 -3.92%
DY 0.00 1.21 1.62 1.64 2.30 1.62 1.11 -
P/NAPS 1.84 1.79 1.94 1.41 1.07 1.74 2.12 -2.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 24/11/10 24/11/09 20/11/08 29/11/07 20/11/06 -
Price 6.73 5.70 5.46 3.35 2.20 3.22 3.56 -
P/RPS 0.55 0.49 0.51 0.35 1.16 1.75 2.01 -19.41%
P/EPS 19.87 16.02 15.01 10.85 7.13 12.15 14.99 4.80%
EY 5.03 6.24 6.66 9.21 14.02 8.23 6.67 -4.59%
DY 0.00 1.17 1.47 1.59 2.42 1.66 1.12 -
P/NAPS 1.90 1.85 2.15 1.46 1.02 1.69 2.09 -1.57%

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