[QSR] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 22.08%
YoY- 54.01%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,119,008 2,898,884 2,536,880 515,312 415,204 397,540 370,012 42.63%
PBT 254,900 240,012 195,304 93,720 59,200 57,352 44,328 33.83%
Tax -79,600 -77,200 -56,000 -13,480 -6,080 -9,544 -13,688 34.08%
NP 175,300 162,812 139,304 80,240 53,120 47,808 30,640 33.71%
-
NP to SH 101,072 93,512 80,752 81,812 53,120 47,808 30,640 21.99%
-
Tax Rate 31.23% 32.17% 28.67% 14.38% 10.27% 16.64% 30.88% -
Total Cost 2,943,708 2,736,072 2,397,576 435,072 362,084 349,732 339,372 43.31%
-
Net Worth 822,808 683,696 641,961 537,695 438,583 391,199 120,314 37.75%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 28,799 - -
Div Payout % - - - - - 60.24% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 822,808 683,696 641,961 537,695 438,583 391,199 120,314 37.75%
NOSH 277,975 275,683 281,562 257,270 245,018 239,999 200,523 5.59%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.62% 5.62% 5.49% 15.57% 12.79% 12.03% 8.28% -
ROE 12.28% 13.68% 12.58% 15.22% 12.11% 12.22% 25.47% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,122.04 1,051.52 901.00 200.30 169.46 165.64 184.52 35.08%
EPS 36.36 33.92 28.68 31.80 21.68 19.92 15.28 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.96 2.48 2.28 2.09 1.79 1.63 0.60 30.45%
Adjusted Per Share Value based on latest NOSH - 257,270
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,083.01 1,006.57 880.87 178.93 144.17 138.04 128.48 42.63%
EPS 35.09 32.47 28.04 28.41 18.44 16.60 10.64 21.99%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.857 2.374 2.2291 1.867 1.5229 1.3584 0.4178 37.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.27 3.33 2.82 1.93 3.72 3.00 3.26 -
P/RPS 0.47 0.32 0.31 0.96 2.20 1.81 1.77 -19.82%
P/EPS 14.49 9.82 9.83 6.07 17.16 15.06 21.34 -6.24%
EY 6.90 10.19 10.17 16.48 5.83 6.64 4.69 6.64%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 1.78 1.34 1.24 0.92 2.08 1.84 5.43 -16.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 25/05/10 21/05/09 21/05/08 22/05/07 16/05/06 19/05/05 -
Price 5.89 3.38 2.72 2.44 3.56 3.20 2.91 -
P/RPS 0.52 0.32 0.30 1.22 2.10 1.93 1.58 -16.90%
P/EPS 16.20 9.96 9.48 7.67 16.42 16.06 19.04 -2.65%
EY 6.17 10.04 10.54 13.03 6.09 6.23 5.25 2.72%
DY 0.00 0.00 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 1.99 1.36 1.19 1.17 1.99 1.96 4.85 -13.79%

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