[QSR] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.76%
YoY- 56.05%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 831,400 754,751 140,911 127,436 109,455 102,090 90,162 44.78%
PBT 77,673 70,236 25,586 23,405 14,071 21,898 15,844 30.32%
Tax -18,004 -24,868 -4,400 -5,170 -2,386 -4,094 -3,820 29.46%
NP 59,669 45,368 21,186 18,235 11,685 17,804 12,024 30.58%
-
NP to SH 35,295 26,222 21,797 18,235 11,685 17,804 12,024 19.64%
-
Tax Rate 23.18% 35.41% 17.20% 22.09% 16.96% 18.70% 24.11% -
Total Cost 771,731 709,383 119,725 109,201 97,770 84,286 78,138 46.45%
-
Net Worth 806,664 668,786 610,537 476,122 419,940 362,037 208,456 25.28%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 22,024 25,079 19,338 12,271 14,480 9,165 6,042 24.04%
Div Payout % 62.40% 95.64% 88.72% 67.29% 123.93% 51.48% 50.25% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 806,664 668,786 610,537 476,122 419,940 362,037 208,456 25.28%
NOSH 275,312 278,661 276,261 245,423 241,345 229,137 151,055 10.51%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.18% 6.01% 15.04% 14.31% 10.68% 17.44% 13.34% -
ROE 4.38% 3.92% 3.57% 3.83% 2.78% 4.92% 5.77% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 301.98 270.85 51.01 51.92 45.35 44.55 59.69 31.00%
EPS 12.82 9.41 7.89 7.43 4.84 7.77 7.96 8.26%
DPS 8.00 9.00 7.00 5.00 6.00 4.00 4.00 12.24%
NAPS 2.93 2.40 2.21 1.94 1.74 1.58 1.38 13.36%
Adjusted Per Share Value based on latest NOSH - 245,423
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 288.68 262.07 48.93 44.25 38.01 35.45 31.31 44.78%
EPS 12.26 9.10 7.57 6.33 4.06 6.18 4.18 19.63%
DPS 7.65 8.71 6.71 4.26 5.03 3.18 2.10 24.03%
NAPS 2.801 2.3222 2.12 1.6532 1.4582 1.2571 0.7238 25.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.06 3.31 2.43 3.20 3.36 3.20 2.69 -
P/RPS 1.68 1.22 4.76 6.16 7.41 7.18 4.51 -15.16%
P/EPS 39.47 35.18 30.80 43.07 69.40 41.18 33.79 2.62%
EY 2.53 2.84 3.25 2.32 1.44 2.43 2.96 -2.58%
DY 1.58 2.72 2.88 1.56 1.79 1.25 1.49 0.98%
P/NAPS 1.73 1.38 1.10 1.65 1.93 2.03 1.95 -1.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 21/02/06 18/02/05 -
Price 5.55 3.25 2.60 2.74 3.40 3.20 3.12 -
P/RPS 1.84 1.20 5.10 5.28 7.50 7.18 5.23 -15.97%
P/EPS 43.29 34.54 32.95 36.88 70.22 41.18 39.20 1.66%
EY 2.31 2.90 3.03 2.71 1.42 2.43 2.55 -1.63%
DY 1.44 2.77 2.69 1.82 1.76 1.25 1.28 1.98%
P/NAPS 1.89 1.35 1.18 1.41 1.95 2.03 2.26 -2.93%

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