[QSR] YoY Quarter Result on 31-Mar-2008 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.16%
YoY- 54.01%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 779,752 724,721 634,220 128,828 103,801 99,385 92,503 42.63%
PBT 63,725 60,003 48,826 23,430 14,800 14,338 11,082 33.83%
Tax -19,900 -19,300 -14,000 -3,370 -1,520 -2,386 -3,422 34.08%
NP 43,825 40,703 34,826 20,060 13,280 11,952 7,660 33.71%
-
NP to SH 25,268 23,378 20,188 20,453 13,280 11,952 7,660 21.99%
-
Tax Rate 31.23% 32.17% 28.67% 14.38% 10.27% 16.64% 30.88% -
Total Cost 735,927 684,018 599,394 108,768 90,521 87,433 84,843 43.31%
-
Net Worth 822,808 683,696 641,961 537,695 438,583 391,199 120,314 37.75%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 7,199 - -
Div Payout % - - - - - 60.24% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 822,808 683,696 641,961 537,695 438,583 391,199 120,314 37.75%
NOSH 277,975 275,683 281,562 257,270 245,018 239,999 200,523 5.59%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.62% 5.62% 5.49% 15.57% 12.79% 12.03% 8.28% -
ROE 3.07% 3.42% 3.14% 3.80% 3.03% 3.06% 6.37% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 280.51 262.88 225.25 50.07 42.36 41.41 46.13 35.08%
EPS 9.09 8.48 7.17 7.95 5.42 4.98 3.82 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.96 2.48 2.28 2.09 1.79 1.63 0.60 30.45%
Adjusted Per Share Value based on latest NOSH - 257,270
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 270.75 251.64 220.22 44.73 36.04 34.51 32.12 42.63%
EPS 8.77 8.12 7.01 7.10 4.61 4.15 2.66 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.857 2.374 2.2291 1.867 1.5229 1.3584 0.4178 37.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.27 3.33 2.82 1.93 3.72 3.00 3.26 -
P/RPS 1.88 1.27 1.25 3.85 8.78 7.24 7.07 -19.80%
P/EPS 57.98 39.27 39.33 24.28 68.63 60.24 85.34 -6.23%
EY 1.72 2.55 2.54 4.12 1.46 1.66 1.17 6.62%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.78 1.34 1.24 0.92 2.08 1.84 5.43 -16.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 25/05/10 21/05/09 21/05/08 22/05/07 16/05/06 19/05/05 -
Price 5.89 3.38 2.72 2.44 3.56 3.20 2.91 -
P/RPS 2.10 1.29 1.21 4.87 8.40 7.73 6.31 -16.74%
P/EPS 64.80 39.86 37.94 30.69 65.68 64.26 76.18 -2.65%
EY 1.54 2.51 2.64 3.26 1.52 1.56 1.31 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 1.99 1.36 1.19 1.17 1.99 1.96 4.85 -13.79%

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