[QSR] YoY 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- 35.62%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 746,496 694,147 131,806 125,529 116,022 102,711 88,233 42.72%
PBT 65,064 57,145 23,787 24,914 22,283 17,722 8,518 40.31%
Tax -20,238 -17,270 -2,800 -4,480 -4,000 -2,514 -2,434 42.31%
NP 44,826 39,875 20,987 20,434 18,283 15,208 6,084 39.47%
-
NP to SH 25,333 22,242 21,285 20,434 18,283 15,208 6,084 26.82%
-
Tax Rate 31.10% 30.22% 11.77% 17.98% 17.95% 14.19% 28.57% -
Total Cost 701,670 654,272 110,819 105,095 97,739 87,503 82,149 42.95%
-
Net Worth 697,893 642,670 593,233 466,081 408,961 135,583 181,022 25.20%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 697,893 642,670 593,233 466,081 408,961 135,583 181,022 25.20%
NOSH 274,761 279,422 274,645 245,306 240,565 225,973 136,107 12.41%
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 6.00% 5.74% 15.92% 16.28% 15.76% 14.81% 6.90% -
ROE 3.63% 3.46% 3.59% 4.38% 4.47% 11.22% 3.36% -
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 271.69 248.42 47.99 51.17 48.23 45.45 64.83 26.96%
EPS 9.22 7.96 7.75 8.33 7.60 6.73 4.47 12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 259.20 241.03 45.77 43.59 40.29 35.66 30.64 42.72%
EPS 8.80 7.72 7.39 7.10 6.35 5.28 2.11 26.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4233 2.2315 2.0599 1.6184 1.42 0.4708 0.6286 25.20%
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 1.82 1.31 4.83 6.45 7.46 6.78 2.88 -7.36%
P/EPS 53.58 40.83 29.94 39.62 47.37 45.77 41.83 4.21%
EY 1.87 2.45 3.34 2.52 2.11 2.19 2.39 -4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 2.01 1.35 4.58 6.29 7.38 7.08 3.15 -7.21%
P/EPS 59.22 42.09 28.39 38.66 46.84 47.85 45.64 4.43%
EY 1.69 2.38 3.52 2.59 2.13 2.09 2.19 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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