[QSR] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.09%
YoY- 17.62%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 896,553 825,556 733,210 677,167 131,207 109,613 103,681 43.21%
PBT 54,325 65,715 64,119 54,054 24,936 17,067 15,140 23.70%
Tax -18,176 -20,600 -19,562 -15,730 -3,430 -2,000 -2,514 39.01%
NP 36,149 45,115 44,557 38,324 21,506 15,067 12,626 19.14%
-
NP to SH 22,233 26,474 26,204 22,278 21,758 15,067 12,626 9.87%
-
Tax Rate 33.46% 31.35% 30.51% 29.10% 13.76% 11.72% 16.61% -
Total Cost 860,404 780,441 688,653 638,843 109,701 94,546 91,055 45.35%
-
Net Worth 1,005,092 846,277 681,908 640,527 568,305 456,427 404,031 16.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 13,919 16,497 11,237 10,824 9,815 - -
Div Payout % - 52.58% 62.96% 50.44% 49.75% 65.15% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,005,092 846,277 681,908 640,527 568,305 456,427 404,031 16.38%
NOSH 287,992 278,380 274,963 280,933 270,621 245,390 240,495 3.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.03% 5.46% 6.08% 5.66% 16.39% 13.75% 12.18% -
ROE 2.21% 3.13% 3.84% 3.48% 3.83% 3.30% 3.13% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 311.31 296.56 266.66 241.04 48.48 44.67 43.11 38.98%
EPS 7.72 9.51 9.53 7.93 8.04 6.14 5.25 6.63%
DPS 0.00 5.00 6.00 4.00 4.00 4.00 0.00 -
NAPS 3.49 3.04 2.48 2.28 2.10 1.86 1.68 12.94%
Adjusted Per Share Value based on latest NOSH - 274,963
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 311.31 286.66 254.59 235.13 45.56 38.06 36.00 43.22%
EPS 7.72 9.19 9.10 7.74 7.55 5.23 4.38 9.89%
DPS 0.00 4.83 5.73 3.90 3.76 3.41 0.00 -
NAPS 3.49 2.9385 2.3678 2.2241 1.9733 1.5848 1.4029 16.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.63 5.86 3.63 2.68 2.30 3.18 3.18 -
P/RPS 2.13 1.98 1.36 1.11 4.74 7.12 7.38 -18.69%
P/EPS 85.88 61.62 38.09 33.80 28.61 51.79 60.57 5.98%
EY 1.16 1.62 2.63 2.96 3.50 1.93 1.65 -5.69%
DY 0.00 0.85 1.65 1.49 1.74 1.26 0.00 -
P/NAPS 1.90 1.93 1.46 1.18 1.10 1.71 1.89 0.08%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 -
Price 6.50 5.86 4.43 2.73 2.31 3.10 3.18 -
P/RPS 2.09 1.98 1.66 1.13 4.76 6.94 7.38 -18.94%
P/EPS 84.20 61.62 46.48 34.43 28.73 50.49 60.57 5.63%
EY 1.19 1.62 2.15 2.90 3.48 1.98 1.65 -5.29%
DY 0.00 0.85 1.35 1.47 1.73 1.29 0.00 -
P/NAPS 1.86 1.93 1.79 1.20 1.10 1.67 1.89 -0.26%

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