[QSR] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -248.75%
YoY- -119.97%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 397,540 386,146 378,741 362,690 370,012 262,796 230,178 43.99%
PBT 57,352 19,480 -2,794 -39,636 44,328 140,958 166,818 -50.95%
Tax -9,544 -9,578 -7,312 -5,940 -13,688 -8,734 -6,552 28.52%
NP 47,808 9,902 -10,106 -45,576 30,640 132,224 160,266 -55.38%
-
NP to SH 47,808 9,902 -10,106 -45,576 30,640 132,224 160,266 -55.38%
-
Tax Rate 16.64% 49.17% - - 30.88% 6.20% 3.93% -
Total Cost 349,732 376,244 388,847 408,266 339,372 130,572 69,912 192.78%
-
Net Worth 391,199 362,195 135,357 120,513 120,314 208,559 180,843 67.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 28,799 16,046 9,023 13,146 - 6,045 - -
Div Payout % 60.24% 162.05% 0.00% 0.00% - 4.57% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 391,199 362,195 135,357 120,513 120,314 208,559 180,843 67.34%
NOSH 239,999 229,237 225,595 219,115 200,523 151,130 135,972 46.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.03% 2.56% -2.67% -12.57% 8.28% 50.31% 69.63% -
ROE 12.22% 2.73% -7.47% -37.82% 25.47% 63.40% 88.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 165.64 168.45 167.89 165.52 184.52 173.89 169.28 -1.44%
EPS 19.92 4.32 -4.48 -20.80 15.28 87.49 117.87 -69.46%
DPS 12.00 7.00 4.00 6.00 0.00 4.00 0.00 -
NAPS 1.63 1.58 0.60 0.55 0.60 1.38 1.33 14.53%
Adjusted Per Share Value based on latest NOSH - 219,050
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 138.04 134.08 131.51 125.94 128.48 91.25 79.92 44.00%
EPS 16.60 3.44 -3.51 -15.83 10.64 45.91 55.65 -55.38%
DPS 10.00 5.57 3.13 4.56 0.00 2.10 0.00 -
NAPS 1.3584 1.2576 0.47 0.4185 0.4178 0.7242 0.6279 67.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 3.20 3.08 3.18 3.26 2.69 1.87 -
P/RPS 1.81 1.90 1.83 1.92 1.77 1.55 1.10 39.41%
P/EPS 15.06 74.08 -68.75 -15.29 21.34 3.07 1.59 348.27%
EY 6.64 1.35 -1.45 -6.54 4.69 32.52 63.03 -77.72%
DY 4.00 2.19 1.30 1.89 0.00 1.49 0.00 -
P/NAPS 1.84 2.03 5.13 5.78 5.43 1.95 1.41 19.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 -
Price 3.20 3.20 3.22 3.08 2.91 3.12 2.04 -
P/RPS 1.93 1.90 1.92 1.86 1.58 1.79 1.21 36.55%
P/EPS 16.06 74.08 -71.87 -14.81 19.04 3.57 1.73 342.30%
EY 6.23 1.35 -1.39 -6.75 5.25 28.04 57.78 -77.37%
DY 3.75 2.19 1.24 1.95 0.00 1.28 0.00 -
P/NAPS 1.96 2.03 5.37 5.60 4.85 2.26 1.53 17.97%

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