[QSR] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.07%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 857,395 779,752 724,721 634,220 128,828 103,801 99,385 43.16%
PBT 58,739 63,725 60,003 48,826 23,430 14,800 14,338 26.46%
Tax -18,500 -19,900 -19,300 -14,000 -3,370 -1,520 -2,386 40.64%
NP 40,239 43,825 40,703 34,826 20,060 13,280 11,952 22.40%
-
NP to SH 24,029 25,268 23,378 20,188 20,453 13,280 11,952 12.33%
-
Tax Rate 31.50% 31.23% 32.17% 28.67% 14.38% 10.27% 16.64% -
Total Cost 817,156 735,927 684,018 599,394 108,768 90,521 87,433 45.08%
-
Net Worth 978,426 822,808 683,696 641,961 537,695 438,583 391,199 16.49%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 7,199 -
Div Payout % - - - - - - 60.24% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 978,426 822,808 683,696 641,961 537,695 438,583 391,199 16.49%
NOSH 287,772 277,975 275,683 281,562 257,270 245,018 239,999 3.06%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.69% 5.62% 5.62% 5.49% 15.57% 12.79% 12.03% -
ROE 2.46% 3.07% 3.42% 3.14% 3.80% 3.03% 3.06% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 297.94 280.51 262.88 225.25 50.07 42.36 41.41 38.90%
EPS 8.35 9.09 8.48 7.17 7.95 5.42 4.98 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.40 2.96 2.48 2.28 2.09 1.79 1.63 13.02%
Adjusted Per Share Value based on latest NOSH - 277,975
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 297.71 270.75 251.64 220.22 44.73 36.04 34.51 43.16%
EPS 8.34 8.77 8.12 7.01 7.10 4.61 4.15 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 3.3974 2.857 2.374 2.2291 1.867 1.5229 1.3584 16.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.40 5.27 3.33 2.82 1.93 3.72 3.00 -
P/RPS 2.15 1.88 1.27 1.25 3.85 8.78 7.24 -18.30%
P/EPS 76.65 57.98 39.27 39.33 24.28 68.63 60.24 4.09%
EY 1.30 1.72 2.55 2.54 4.12 1.46 1.66 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 1.88 1.78 1.34 1.24 0.92 2.08 1.84 0.35%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 24/05/11 25/05/10 21/05/09 21/05/08 22/05/07 16/05/06 -
Price 6.54 5.89 3.38 2.72 2.44 3.56 3.20 -
P/RPS 2.20 2.10 1.29 1.21 4.87 8.40 7.73 -18.88%
P/EPS 78.32 64.80 39.86 37.94 30.69 65.68 64.26 3.34%
EY 1.28 1.54 2.51 2.64 3.26 1.52 1.56 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 1.92 1.99 1.36 1.19 1.17 1.99 1.96 -0.34%

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