[QSR] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.38%
YoY- 44.41%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 825,556 733,210 677,167 131,207 109,613 103,681 88,842 44.97%
PBT 65,715 64,119 54,054 24,936 17,067 15,140 -28,700 -
Tax -20,600 -19,562 -15,730 -3,430 -2,000 -2,514 -1,748 50.82%
NP 45,115 44,557 38,324 21,506 15,067 12,626 -30,448 -
-
NP to SH 26,474 26,204 22,278 21,758 15,067 12,626 -30,448 -
-
Tax Rate 31.35% 30.51% 29.10% 13.76% 11.72% 16.61% - -
Total Cost 780,441 688,653 638,843 109,701 94,546 91,055 119,290 36.73%
-
Net Worth 846,277 681,908 640,527 568,305 456,427 404,031 120,477 38.36%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 13,919 16,497 11,237 10,824 9,815 - 6,571 13.31%
Div Payout % 52.58% 62.96% 50.44% 49.75% 65.15% - 0.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 846,277 681,908 640,527 568,305 456,427 404,031 120,477 38.36%
NOSH 278,380 274,963 280,933 270,621 245,390 240,495 219,050 4.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.46% 6.08% 5.66% 16.39% 13.75% 12.18% -34.27% -
ROE 3.13% 3.84% 3.48% 3.83% 3.30% 3.13% -25.27% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 296.56 266.66 241.04 48.48 44.67 43.11 40.56 39.29%
EPS 9.51 9.53 7.93 8.04 6.14 5.25 -13.90 -
DPS 5.00 6.00 4.00 4.00 4.00 0.00 3.00 8.88%
NAPS 3.04 2.48 2.28 2.10 1.86 1.68 0.55 32.95%
Adjusted Per Share Value based on latest NOSH - 270,621
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 286.66 254.59 235.13 45.56 38.06 36.00 30.85 44.97%
EPS 9.19 9.10 7.74 7.55 5.23 4.38 -10.57 -
DPS 4.83 5.73 3.90 3.76 3.41 0.00 2.28 13.32%
NAPS 2.9385 2.3678 2.2241 1.9733 1.5848 1.4029 0.4183 38.36%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.86 3.63 2.68 2.30 3.18 3.18 3.18 -
P/RPS 1.98 1.36 1.11 4.74 7.12 7.38 7.84 -20.48%
P/EPS 61.62 38.09 33.80 28.61 51.79 60.57 -22.88 -
EY 1.62 2.63 2.96 3.50 1.93 1.65 -4.37 -
DY 0.85 1.65 1.49 1.74 1.26 0.00 0.94 -1.66%
P/NAPS 1.93 1.46 1.18 1.10 1.71 1.89 5.78 -16.70%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 -
Price 5.86 4.43 2.73 2.31 3.10 3.18 3.08 -
P/RPS 1.98 1.66 1.13 4.76 6.94 7.38 7.59 -20.05%
P/EPS 61.62 46.48 34.43 28.73 50.49 60.57 -22.16 -
EY 1.62 2.15 2.90 3.48 1.98 1.65 -4.51 -
DY 0.85 1.35 1.47 1.73 1.29 0.00 0.97 -2.17%
P/NAPS 1.93 1.79 1.20 1.10 1.67 1.89 5.60 -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