[QSR] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.04%
YoY- 22.86%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,035,827 2,760,285 532,752 466,379 428,543 386,146 262,796 50.32%
PBT 266,859 230,261 97,739 80,186 65,832 19,480 140,958 11.21%
Tax -77,104 -71,868 -14,000 -13,170 -11,286 -9,578 -8,734 43.73%
NP 189,755 158,393 83,739 67,016 54,546 9,902 132,224 6.20%
-
NP to SH 110,210 90,930 85,293 67,016 54,546 9,902 132,224 -2.98%
-
Tax Rate 28.89% 31.21% 14.32% 16.42% 17.14% 49.17% 6.20% -
Total Cost 2,846,072 2,601,892 449,013 399,363 373,997 376,244 130,572 67.09%
-
Net Worth 806,683 668,602 610,419 476,056 419,741 362,195 208,559 25.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 38,544 36,215 30,382 22,085 21,710 16,046 6,045 36.15%
Div Payout % 34.97% 39.83% 35.62% 32.95% 39.80% 162.05% 4.57% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 806,683 668,602 610,419 476,056 419,741 362,195 208,559 25.27%
NOSH 275,318 278,584 276,207 245,389 241,230 229,237 151,130 10.50%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.25% 5.74% 15.72% 14.37% 12.73% 2.56% 50.31% -
ROE 13.66% 13.60% 13.97% 14.08% 13.00% 2.73% 63.40% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,102.66 990.82 192.88 190.06 177.65 168.45 173.89 36.02%
EPS 40.03 32.64 30.88 27.31 22.62 4.32 87.49 -12.21%
DPS 14.00 13.00 11.00 9.00 9.00 7.00 4.00 23.20%
NAPS 2.93 2.40 2.21 1.94 1.74 1.58 1.38 13.36%
Adjusted Per Share Value based on latest NOSH - 245,423
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,054.12 958.45 184.99 161.94 148.80 134.08 91.25 50.32%
EPS 38.27 31.57 29.62 23.27 18.94 3.44 45.91 -2.98%
DPS 13.38 12.58 10.55 7.67 7.54 5.57 2.10 36.13%
NAPS 2.801 2.3216 2.1195 1.653 1.4575 1.2576 0.7242 25.27%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.06 3.31 2.43 3.20 3.36 3.20 2.69 -
P/RPS 0.46 0.33 1.26 1.68 1.89 1.90 1.55 -18.32%
P/EPS 12.64 10.14 7.87 11.72 14.86 74.08 3.07 26.58%
EY 7.91 9.86 12.71 8.53 6.73 1.35 32.52 -20.98%
DY 2.77 3.93 4.53 2.81 2.68 2.19 1.49 10.88%
P/NAPS 1.73 1.38 1.10 1.65 1.93 2.03 1.95 -1.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 21/02/06 18/02/05 -
Price 5.55 3.25 2.60 2.74 3.40 3.20 3.12 -
P/RPS 0.50 0.33 1.35 1.44 1.91 1.90 1.79 -19.14%
P/EPS 13.86 9.96 8.42 10.03 15.04 74.08 3.57 25.35%
EY 7.21 10.04 11.88 9.97 6.65 1.35 28.04 -20.24%
DY 2.52 4.00 4.23 3.28 2.65 2.19 1.28 11.94%
P/NAPS 1.89 1.35 1.18 1.41 1.95 2.03 2.26 -2.93%

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