[QSR] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.46%
YoY- 15.33%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,457,931 1,311,387 260,035 213,414 203,066 181,345 84,401 60.74%
PBT 124,122 102,880 48,366 31,867 29,478 -19,818 116,596 1.04%
Tax -38,862 -29,730 -6,800 -3,520 -4,900 -2,970 -2,480 58.15%
NP 85,260 73,150 41,566 28,347 24,578 -22,788 114,116 -4.74%
-
NP to SH 49,582 42,466 42,211 28,347 24,578 -22,788 114,116 -12.96%
-
Tax Rate 31.31% 28.90% 14.06% 11.05% 16.62% - 2.13% -
Total Cost 1,372,671 1,238,237 218,469 185,067 178,488 204,133 -29,715 -
-
Net Worth 682,371 639,937 568,589 456,497 404,021 120,513 137,247 30.62%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 16,508 11,226 10,830 9,817 7,214 6,573 - -
Div Payout % 33.30% 26.44% 25.66% 34.63% 29.35% 0.00% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 682,371 639,937 568,589 456,497 404,021 120,513 137,247 30.62%
NOSH 275,149 280,674 270,756 245,428 240,489 219,115 105,574 17.30%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.85% 5.58% 15.98% 13.28% 12.10% -12.57% 135.21% -
ROE 7.27% 6.64% 7.42% 6.21% 6.08% -18.91% 83.15% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 529.87 467.23 96.04 86.96 84.44 82.76 79.94 37.03%
EPS 18.02 15.13 15.59 11.55 10.22 -10.40 108.09 -25.80%
DPS 6.00 4.00 4.00 4.00 3.00 3.00 0.00 -
NAPS 2.48 2.28 2.10 1.86 1.68 0.55 1.30 11.36%
Adjusted Per Share Value based on latest NOSH - 245,390
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 506.23 455.35 90.29 74.10 70.51 62.97 29.31 60.74%
EPS 17.22 14.75 14.66 9.84 8.53 -7.91 39.62 -12.96%
DPS 5.73 3.90 3.76 3.41 2.51 2.28 0.00 -
NAPS 2.3694 2.222 1.9743 1.5851 1.4029 0.4185 0.4766 30.62%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.63 2.68 2.30 3.18 3.18 3.18 1.80 -
P/RPS 0.69 0.57 2.39 3.66 3.77 3.84 2.25 -17.87%
P/EPS 20.14 17.71 14.75 27.53 31.12 -30.58 1.67 51.40%
EY 4.96 5.65 6.78 3.63 3.21 -3.27 60.05 -33.99%
DY 1.65 1.49 1.74 1.26 0.94 0.94 0.00 -
P/NAPS 1.46 1.18 1.10 1.71 1.89 5.78 1.38 0.94%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 -
Price 4.43 2.73 2.31 3.10 3.18 3.08 1.82 -
P/RPS 0.84 0.58 2.41 3.57 3.77 3.72 2.28 -15.32%
P/EPS 24.58 18.04 14.82 26.84 31.12 -29.62 1.68 56.35%
EY 4.07 5.54 6.75 3.73 3.21 -3.38 59.39 -36.01%
DY 1.35 1.47 1.73 1.29 0.94 0.97 0.00 -
P/NAPS 1.79 1.20 1.10 1.67 1.89 5.60 1.40 4.17%

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