[QSR] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -1.16%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 424,600 406,648 411,965 411,016 404,068 408,148 372,445 9.15%
PBT 17,252 12,992 21,176 19,868 19,566 19,876 20,291 -10.27%
Tax -5,600 -4,232 -4,937 -5,866 -5,400 -5,560 -2,053 95.58%
NP 11,652 8,760 16,239 14,001 14,166 14,316 18,238 -25.88%
-
NP to SH 11,652 8,760 16,239 14,001 14,166 14,316 18,238 -25.88%
-
Tax Rate 32.46% 32.57% 23.31% 29.52% 27.60% 27.97% 10.12% -
Total Cost 412,948 397,888 395,726 397,014 389,902 393,832 354,207 10.80%
-
Net Worth 200,217 158,313 126,369 125,414 122,360 118,968 115,915 44.10%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 9,950 - - - - -
Div Payout % - - 61.27% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 200,217 158,313 126,369 125,414 122,360 118,968 115,915 44.10%
NOSH 164,112 131,927 99,503 99,535 49,740 49,777 49,749 122.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.74% 2.15% 3.94% 3.41% 3.51% 3.51% 4.90% -
ROE 5.82% 5.53% 12.85% 11.16% 11.58% 12.03% 15.73% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 258.72 308.24 414.02 412.93 812.36 819.95 748.65 -50.85%
EPS 7.10 6.64 16.32 14.07 28.48 28.76 36.66 -66.62%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.27 1.26 2.46 2.39 2.33 -35.11%
Adjusted Per Share Value based on latest NOSH - 99,360
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 147.43 141.20 143.05 142.72 140.30 141.72 129.32 9.15%
EPS 4.05 3.04 5.64 4.86 4.92 4.97 6.33 -25.80%
DPS 0.00 0.00 3.46 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.5497 0.4388 0.4355 0.4249 0.4131 0.4025 44.09%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.00 1.46 1.66 1.46 2.80 2.60 2.55 -
P/RPS 0.77 0.47 0.40 0.35 0.34 0.32 0.34 72.71%
P/EPS 28.17 21.99 10.17 10.38 9.83 9.04 6.96 154.62%
EY 3.55 4.55 9.83 9.63 10.17 11.06 14.38 -60.74%
DY 0.00 0.00 6.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.22 1.31 1.16 1.14 1.09 1.09 31.40%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 27/02/01 -
Price 1.66 1.54 1.34 1.98 1.71 2.40 2.50 -
P/RPS 0.64 0.50 0.32 0.48 0.21 0.29 0.33 55.70%
P/EPS 23.38 23.19 8.21 14.08 6.00 8.34 6.82 127.86%
EY 4.28 4.31 12.18 7.10 16.65 11.98 14.66 -56.09%
DY 0.00 0.00 7.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.28 1.06 1.57 0.70 1.00 1.07 17.38%

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