QSR BRANDS BHD

KLSE (MYR): QSR (9415)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

6.76

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,521,298 3,564,089 3,349,914 3,035,827 2,760,285 532,752 466,379 428,543 386,146 262,796 478,450 440,725 25.26%
PBT 235,128 258,348 269,928 266,859 230,261 97,739 80,186 65,832 19,480 140,958 28,854 21,422 32.49%
Tax -73,822 -83,729 -87,524 -77,104 -71,868 -14,000 -13,170 -11,286 -9,578 -8,734 -7,883 -4,920 37.66%
NP 161,305 174,619 182,404 189,755 158,393 83,739 67,016 54,546 9,902 132,224 20,971 16,502 30.57%
-
NP to SH 97,509 111,827 113,105 110,169 90,922 85,293 67,016 54,546 9,902 132,224 20,971 16,502 23.83%
-
Tax Rate 31.40% 32.41% 32.42% 28.89% 31.21% 14.32% 16.42% 17.14% 49.17% 6.20% 27.32% 22.97% -
Total Cost 3,359,993 3,389,470 3,167,510 2,846,072 2,601,892 449,013 399,363 373,997 376,244 130,572 457,479 424,223 25.01%
-
Net Worth 1,019,241 1,019,504 881,702 806,683 668,602 610,419 476,056 419,741 362,195 208,559 286,146 241,125 15.48%
Dividend
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 14,039 38,544 36,215 30,382 22,085 21,710 16,046 6,045 - 5,651 10.63%
Div Payout % - - 12.41% 34.99% 39.83% 35.62% 32.95% 39.80% 162.05% 4.57% - 34.25% -
Equity
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,019,241 1,019,504 881,702 806,683 668,602 610,419 476,056 419,741 362,195 208,559 286,146 241,125 15.48%
NOSH 287,921 287,995 280,796 275,318 278,584 276,207 245,389 241,230 229,237 151,130 195,990 188,378 4.53%
Ratio Analysis
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.58% 4.90% 5.45% 6.25% 5.74% 15.72% 14.37% 12.73% 2.56% 50.31% 4.38% 3.74% -
ROE 9.57% 10.97% 12.83% 13.66% 13.60% 13.97% 14.08% 13.00% 2.73% 63.40% 7.33% 6.84% -
Per Share
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,223.01 1,237.55 1,193.00 1,102.66 990.82 192.88 190.06 177.65 168.45 173.89 244.12 233.96 19.82%
EPS 33.87 38.83 40.28 40.02 32.64 30.88 27.31 22.62 4.32 87.49 10.70 8.76 18.46%
DPS 0.00 0.00 5.00 14.00 13.00 11.00 9.00 9.00 7.00 4.00 0.00 3.00 5.83%
NAPS 3.54 3.54 3.14 2.93 2.40 2.21 1.94 1.74 1.58 1.38 1.46 1.28 10.47%
Adjusted Per Share Value based on latest NOSH - 287,921
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,222.69 1,237.55 1,163.18 1,054.12 958.45 184.99 161.94 148.80 134.08 91.25 166.13 153.03 25.26%
EPS 33.86 38.83 39.27 38.25 31.57 29.62 23.27 18.94 3.44 45.91 7.28 5.73 23.82%
DPS 0.00 0.00 4.88 13.38 12.58 10.55 7.67 7.54 5.57 2.10 0.00 1.96 10.66%
NAPS 3.5391 3.54 3.0615 2.801 2.3216 2.1195 1.653 1.4575 1.2576 0.7242 0.9936 0.8373 15.48%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/09/12 28/09/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 6.53 6.53 6.50 5.06 3.31 2.43 3.20 3.36 3.20 2.69 2.05 1.23 -
P/RPS 0.53 0.53 0.54 0.46 0.33 1.26 1.68 1.89 1.90 1.55 0.00 0.53 0.20%
P/EPS 19.28 16.82 16.14 12.65 10.14 7.87 11.72 14.86 74.08 3.07 -5,658.89 14.04 1.55%
EY 5.19 5.95 6.20 7.91 9.86 12.71 8.53 6.73 1.35 32.52 -0.02 7.12 -1.52%
DY 0.00 0.00 0.77 2.77 3.93 4.53 2.81 2.68 2.19 1.49 0.00 2.44 -12.02%
P/NAPS 1.84 1.84 2.07 1.73 1.38 1.10 1.65 1.93 2.03 1.95 0.00 0.96 8.90%
Price Multiplier on Announcement Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/11/12 28/11/12 28/02/12 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 21/02/06 18/02/05 26/02/04 17/02/03 -
Price 6.73 6.73 6.47 5.55 3.25 2.60 2.74 3.40 3.20 3.12 2.03 1.28 -
P/RPS 0.55 0.54 0.54 0.50 0.33 1.35 1.44 1.91 1.90 1.79 0.00 0.55 -0.20%
P/EPS 19.87 17.33 16.06 13.87 9.96 8.42 10.03 15.04 74.08 3.57 -5,603.68 14.61 1.05%
EY 5.03 5.77 6.23 7.21 10.04 11.88 9.97 6.65 1.35 28.04 -0.02 6.84 -1.03%
DY 0.00 0.00 0.77 2.52 4.00 4.23 3.28 2.65 2.19 1.28 0.00 2.34 -11.61%
P/NAPS 1.90 1.90 2.06 1.89 1.35 1.18 1.41 1.95 2.03 2.26 0.00 1.00 8.35%

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
1 person likes this. Showing 19 of 19 comments

Oliveoil

I like kfc

2018-07-18 01:14

strawberrywater

I like pizzahut

2018-10-16 14:18

Pewuf

return of the king ?

2018-10-16 17:06

rookie95

Hi all, when is this IPO open?

2018-10-17 11:23

Wei Wong

Recently got people complain is it good ??

2018-10-22 21:05

soffone85

any article why last time exiting bursa malaysia? now relist?

2018-11-07 11:50

accure

Dulu delisted sebab JCORP, KWSP+CVC borong 100% saham QSR hampir RM5.2 billion. Sekarang nak list balik sebab KWSP+CVC nak lepaskan pegangan saham, dan juga QSR perlukan modal sekitar RM2 billion untuk kembangkan lagi KFC dan Pizza Hut.

2019-02-12 16:29

pharker

Insider source ...ipo price is 1.44

2019-03-13 11:19

gobu86

Good value. But can get it in the first place or not XD

2019-03-20 14:29

de_yangtulor

Expected RM 3 ++

2019-03-22 23:10

mohdabdhalim

parking dulu

2019-03-25 20:01

Mukhazli Yunus

When listening QSR Ipo

2019-04-08 21:34

huat021

heard first week of May..

2019-04-09 14:36

Saiful Azri

still no news? LOL

2019-07-23 10:49

nawaitu14

still no news...LOL

2019-09-23 16:58

spammerx

Still no news?

2021-09-19 12:33

Bgt 9963

Dead...

2021-09-19 14:36

Raiz368

Ipo maybe early next year...

2021-10-21 20:20

AnwarKawKaw

Mane QSR IPO....

2022-12-23 14:33

Post a Comment