[QSR] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.09%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,204,427 2,005,534 391,841 338,943 319,088 284,056 172,634 52.85%
PBT 189,186 160,025 72,153 56,781 51,761 -2,096 125,114 7.13%
Tax -59,100 -47,000 -9,600 -8,000 -8,900 -5,484 -4,914 51.33%
NP 130,086 113,025 62,553 48,781 42,861 -7,580 120,200 1.32%
-
NP to SH 74,915 64,708 63,496 48,781 42,861 -7,580 120,200 -7.57%
-
Tax Rate 31.24% 29.37% 13.31% 14.09% 17.19% - 3.93% -
Total Cost 2,074,341 1,892,509 329,288 290,162 276,227 291,636 52,434 84.53%
-
Net Worth 697,522 642,887 592,958 466,216 409,116 135,357 180,843 25.21%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 16,476 11,180 10,980 9,815 7,219 6,767 - -
Div Payout % 21.99% 17.28% 17.29% 20.12% 16.84% 0.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 697,522 642,887 592,958 466,216 409,116 135,357 180,843 25.21%
NOSH 274,615 279,516 274,517 245,377 240,656 225,595 135,972 12.42%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.90% 5.64% 15.96% 14.39% 13.43% -2.67% 69.63% -
ROE 10.74% 10.07% 10.71% 10.46% 10.48% -5.60% 66.47% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 802.73 717.50 142.74 138.13 132.59 125.91 126.96 35.96%
EPS 27.28 23.15 23.13 19.88 17.81 -3.36 88.40 -17.78%
DPS 6.00 4.00 4.00 4.00 3.00 3.00 0.00 -
NAPS 2.54 2.30 2.16 1.90 1.70 0.60 1.33 11.38%
Adjusted Per Share Value based on latest NOSH - 245,306
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 765.44 696.38 136.06 117.69 110.80 98.63 59.94 52.85%
EPS 26.01 22.47 22.05 16.94 14.88 -2.63 41.74 -7.57%
DPS 5.72 3.88 3.81 3.41 2.51 2.35 0.00 -
NAPS 2.422 2.2323 2.0589 1.6188 1.4206 0.47 0.6279 25.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.94 3.25 2.32 3.30 3.60 3.08 1.87 -
P/RPS 0.62 0.45 1.63 2.39 2.72 2.45 1.47 -13.39%
P/EPS 18.11 14.04 10.03 16.60 20.21 -91.67 2.12 42.95%
EY 5.52 7.12 9.97 6.02 4.95 -1.09 47.27 -30.07%
DY 1.21 1.23 1.72 1.21 0.83 0.97 0.00 -
P/NAPS 1.94 1.41 1.07 1.74 2.12 5.13 1.41 5.45%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 20/11/08 29/11/07 20/11/06 10/11/05 29/10/04 -
Price 5.46 3.35 2.20 3.22 3.56 3.22 2.04 -
P/RPS 0.68 0.47 1.54 2.33 2.68 2.56 1.61 -13.37%
P/EPS 20.01 14.47 9.51 16.20 19.99 -95.83 2.31 43.28%
EY 5.00 6.91 10.51 6.17 5.00 -1.04 43.33 -30.21%
DY 1.10 1.19 1.82 1.24 0.84 0.93 0.00 -
P/NAPS 2.15 1.46 1.02 1.69 2.09 5.37 1.53 5.83%

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