[QSR] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 25.46%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 411,016 404,068 408,148 372,445 362,776 358,588 358,248 9.58%
PBT 19,868 19,566 19,876 20,291 19,604 19,768 21,992 -6.54%
Tax -5,866 -5,400 -5,560 -2,053 -5,066 -5,600 -6,160 -3.20%
NP 14,001 14,166 14,316 18,238 14,537 14,168 15,832 -7.86%
-
NP to SH 14,001 14,166 14,316 18,238 14,537 14,168 15,832 -7.86%
-
Tax Rate 29.52% 27.60% 27.97% 10.12% 25.84% 28.33% 28.01% -
Total Cost 397,014 389,902 393,832 354,207 348,238 344,420 342,416 10.35%
-
Net Worth 125,414 122,360 118,968 115,915 113,407 109,941 106,408 11.56%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 125,414 122,360 118,968 115,915 113,407 109,941 106,408 11.56%
NOSH 99,535 49,740 49,777 49,749 49,739 49,747 49,723 58.76%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.41% 3.51% 3.51% 4.90% 4.01% 3.95% 4.42% -
ROE 11.16% 11.58% 12.03% 15.73% 12.82% 12.89% 14.88% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 412.93 812.36 819.95 748.65 729.35 720.82 720.48 -30.97%
EPS 14.07 28.48 28.76 36.66 29.23 28.48 31.84 -41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 2.46 2.39 2.33 2.28 2.21 2.14 -29.72%
Adjusted Per Share Value based on latest NOSH - 49,762
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 142.72 140.30 141.72 129.32 125.97 124.51 124.39 9.58%
EPS 4.86 4.92 4.97 6.33 5.05 4.92 5.50 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.4249 0.4131 0.4025 0.3938 0.3817 0.3695 11.56%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.46 2.80 2.60 2.55 2.92 3.20 3.88 -
P/RPS 0.35 0.34 0.32 0.34 0.40 0.44 0.54 -25.08%
P/EPS 10.38 9.83 9.04 6.96 9.99 11.24 12.19 -10.15%
EY 9.63 10.17 11.06 14.38 10.01 8.90 8.21 11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.09 1.09 1.28 1.45 1.81 -25.64%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 29/05/01 27/02/01 28/11/00 29/08/00 30/05/00 -
Price 1.98 1.71 2.40 2.50 3.08 3.22 3.40 -
P/RPS 0.48 0.21 0.29 0.33 0.42 0.45 0.47 1.41%
P/EPS 14.08 6.00 8.34 6.82 10.54 11.31 10.68 20.21%
EY 7.10 16.65 11.98 14.66 9.49 8.84 9.36 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.70 1.00 1.07 1.35 1.46 1.59 -0.83%

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