[QSR] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.89%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 923,115 831,400 754,751 140,911 127,436 109,455 102,090 44.31%
PBT 82,002 77,673 70,236 25,586 23,405 14,071 21,898 24.60%
Tax -28,362 -18,004 -24,868 -4,400 -5,170 -2,386 -4,094 38.04%
NP 53,640 59,669 45,368 21,186 18,235 11,685 17,804 20.16%
-
NP to SH 38,695 35,295 26,222 21,797 18,235 11,685 17,804 13.80%
-
Tax Rate 34.59% 23.18% 35.41% 17.20% 22.09% 16.96% 18.70% -
Total Cost 869,475 771,731 709,383 119,725 109,201 97,770 84,286 47.51%
-
Net Worth 881,729 806,664 668,786 610,537 476,122 419,940 362,037 15.98%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 22,024 25,079 19,338 12,271 14,480 9,165 -
Div Payout % - 62.40% 95.64% 88.72% 67.29% 123.93% 51.48% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 881,729 806,664 668,786 610,537 476,122 419,940 362,037 15.98%
NOSH 280,805 275,312 278,661 276,261 245,423 241,345 229,137 3.44%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.81% 7.18% 6.01% 15.04% 14.31% 10.68% 17.44% -
ROE 4.39% 4.38% 3.92% 3.57% 3.83% 2.78% 4.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 328.74 301.98 270.85 51.01 51.92 45.35 44.55 39.50%
EPS 13.78 12.82 9.41 7.89 7.43 4.84 7.77 10.01%
DPS 0.00 8.00 9.00 7.00 5.00 6.00 4.00 -
NAPS 3.14 2.93 2.40 2.21 1.94 1.74 1.58 12.12%
Adjusted Per Share Value based on latest NOSH - 278,661
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 320.53 288.68 262.07 48.93 44.25 38.01 35.45 44.31%
EPS 13.44 12.26 9.10 7.57 6.33 4.06 6.18 13.81%
DPS 0.00 7.65 8.71 6.71 4.26 5.03 3.18 -
NAPS 3.0616 2.801 2.3222 2.12 1.6532 1.4582 1.2571 15.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.50 5.06 3.31 2.43 3.20 3.36 3.20 -
P/RPS 1.98 1.68 1.22 4.76 6.16 7.41 7.18 -19.31%
P/EPS 47.17 39.47 35.18 30.80 43.07 69.40 41.18 2.28%
EY 2.12 2.53 2.84 3.25 2.32 1.44 2.43 -2.24%
DY 0.00 1.58 2.72 2.88 1.56 1.79 1.25 -
P/NAPS 2.07 1.73 1.38 1.10 1.65 1.93 2.03 0.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 21/02/06 -
Price 6.47 5.55 3.25 2.60 2.74 3.40 3.20 -
P/RPS 1.97 1.84 1.20 5.10 5.28 7.50 7.18 -19.38%
P/EPS 46.95 43.29 34.54 32.95 36.88 70.22 41.18 2.20%
EY 2.13 2.31 2.90 3.03 2.71 1.42 2.43 -2.17%
DY 0.00 1.44 2.77 2.69 1.82 1.76 1.25 -
P/NAPS 2.06 1.89 1.35 1.18 1.41 1.95 2.03 0.24%

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