[QSR] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 50.43%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,426,799 2,204,427 2,005,534 391,841 338,943 319,088 284,056 42.95%
PBT 187,926 189,186 160,025 72,153 56,781 51,761 -2,096 -
Tax -59,162 -59,100 -47,000 -9,600 -8,000 -8,900 -5,484 48.62%
NP 128,764 130,086 113,025 62,553 48,781 42,861 -7,580 -
-
NP to SH 74,410 74,915 64,708 63,496 48,781 42,861 -7,580 -
-
Tax Rate 31.48% 31.24% 29.37% 13.31% 14.09% 17.19% - -
Total Cost 2,298,035 2,074,341 1,892,509 329,288 290,162 276,227 291,636 41.04%
-
Net Worth 859,005 697,522 642,887 592,958 466,216 409,116 135,357 36.04%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 13,944 16,476 11,180 10,980 9,815 7,219 6,767 12.79%
Div Payout % 18.74% 21.99% 17.28% 17.29% 20.12% 16.84% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 859,005 697,522 642,887 592,958 466,216 409,116 135,357 36.04%
NOSH 278,819 274,615 279,516 274,517 245,377 240,656 225,595 3.59%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.31% 5.90% 5.64% 15.96% 14.39% 13.43% -2.67% -
ROE 8.66% 10.74% 10.07% 10.71% 10.46% 10.48% -5.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 870.14 802.73 717.50 142.74 138.13 132.59 125.91 37.99%
EPS 26.68 27.28 23.15 23.13 19.88 17.81 -3.36 -
DPS 5.00 6.00 4.00 4.00 4.00 3.00 3.00 8.88%
NAPS 3.08 2.54 2.30 2.16 1.90 1.70 0.60 31.32%
Adjusted Per Share Value based on latest NOSH - 274,645
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 842.65 765.44 696.38 136.06 117.69 110.80 98.63 42.95%
EPS 25.84 26.01 22.47 22.05 16.94 14.88 -2.63 -
DPS 4.84 5.72 3.88 3.81 3.41 2.51 2.35 12.79%
NAPS 2.9827 2.422 2.2323 2.0589 1.6188 1.4206 0.47 36.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.50 4.94 3.25 2.32 3.30 3.60 3.08 -
P/RPS 0.63 0.62 0.45 1.63 2.39 2.72 2.45 -20.24%
P/EPS 20.61 18.11 14.04 10.03 16.60 20.21 -91.67 -
EY 4.85 5.52 7.12 9.97 6.02 4.95 -1.09 -
DY 0.91 1.21 1.23 1.72 1.21 0.83 0.97 -1.05%
P/NAPS 1.79 1.94 1.41 1.07 1.74 2.12 5.13 -16.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 24/11/10 24/11/09 20/11/08 29/11/07 20/11/06 10/11/05 -
Price 5.70 5.46 3.35 2.20 3.22 3.56 3.22 -
P/RPS 0.66 0.68 0.47 1.54 2.33 2.68 2.56 -20.21%
P/EPS 21.36 20.01 14.47 9.51 16.20 19.99 -95.83 -
EY 4.68 5.00 6.91 10.51 6.17 5.00 -1.04 -
DY 0.88 1.10 1.19 1.82 1.24 0.84 0.93 -0.91%
P/NAPS 1.85 2.15 1.46 1.02 1.69 2.09 5.37 -16.26%

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