[QSR] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 2.82%
YoY- 207.86%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 415,204 428,543 425,450 406,132 397,540 386,146 378,741 6.32%
PBT 59,200 65,832 69,014 58,956 57,352 19,480 -2,794 -
Tax -6,080 -11,286 -11,866 -9,800 -9,544 -9,578 -7,312 -11.58%
NP 53,120 54,546 57,148 49,156 47,808 9,902 -10,106 -
-
NP to SH 53,120 54,546 57,148 49,156 47,808 9,902 -10,106 -
-
Tax Rate 10.27% 17.14% 17.19% 16.62% 16.64% 49.17% - -
Total Cost 362,084 373,997 368,302 356,976 349,732 376,244 388,847 -4.64%
-
Net Worth 438,583 419,741 409,116 404,021 391,199 362,195 135,357 119.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 21,710 9,626 14,429 28,799 16,046 9,023 -
Div Payout % - 39.80% 16.84% 29.35% 60.24% 162.05% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 438,583 419,741 409,116 404,021 391,199 362,195 135,357 119.12%
NOSH 245,018 241,230 240,656 240,489 239,999 229,237 225,595 5.66%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.79% 12.73% 13.43% 12.10% 12.03% 2.56% -2.67% -
ROE 12.11% 13.00% 13.97% 12.17% 12.22% 2.73% -7.47% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 169.46 177.65 176.79 168.88 165.64 168.45 167.89 0.62%
EPS 21.68 22.62 23.75 20.44 19.92 4.32 -4.48 -
DPS 0.00 9.00 4.00 6.00 12.00 7.00 4.00 -
NAPS 1.79 1.74 1.70 1.68 1.63 1.58 0.60 107.37%
Adjusted Per Share Value based on latest NOSH - 240,495
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 144.17 148.80 147.73 141.02 138.04 134.08 131.51 6.32%
EPS 18.44 18.94 19.84 17.07 16.60 3.44 -3.51 -
DPS 0.00 7.54 3.34 5.01 10.00 5.57 3.13 -
NAPS 1.5229 1.4575 1.4206 1.4029 1.3584 1.2576 0.47 119.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.72 3.36 3.60 3.18 3.00 3.20 3.08 -
P/RPS 2.20 1.89 2.04 1.88 1.81 1.90 1.83 13.07%
P/EPS 17.16 14.86 15.16 15.56 15.06 74.08 -68.75 -
EY 5.83 6.73 6.60 6.43 6.64 1.35 -1.45 -
DY 0.00 2.68 1.11 1.89 4.00 2.19 1.30 -
P/NAPS 2.08 1.93 2.12 1.89 1.84 2.03 5.13 -45.24%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 20/11/06 29/08/06 16/05/06 21/02/06 10/11/05 -
Price 3.56 3.40 3.56 3.18 3.20 3.20 3.22 -
P/RPS 2.10 1.91 2.01 1.88 1.93 1.90 1.92 6.16%
P/EPS 16.42 15.04 14.99 15.56 16.06 74.08 -71.87 -
EY 6.09 6.65 6.67 6.43 6.23 1.35 -1.39 -
DY 0.00 2.65 1.12 1.89 3.75 2.19 1.24 -
P/NAPS 1.99 1.95 2.09 1.89 1.96 2.03 5.37 -48.43%

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