[QSR] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock

[QSR] QSR BRANDS BHD

Announcement Date

21-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 197.97%

YoY- -92.51%

Quarter Report

QSR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	425,450	406,132	397,540	386,146	378,741	362,690	370,012	9.74%
YoY %	4.76%	2.16%	2.95%	1.96%	4.43%	-1.98%	-	-
Horiz. %	114.98%	109.76%	107.44%	104.36%	102.36%	98.02%	100.00%	-
PBT	69,014	58,956	57,352	19,480	-2,794	-39,636	44,328	34.29%
YoY %	17.06%	2.80%	194.41%	797.21%	92.95%	-189.42%	-	-
Horiz. %	155.69%	133.00%	129.38%	43.95%	-6.30%	-89.42%	100.00%	-
Tax	-11,866	-9,800	-9,544	-9,578	-7,312	-5,940	-13,688	-9.07%
YoY %	-21.08%	-2.68%	0.35%	-30.99%	-23.10%	56.60%	-	-
Horiz. %	86.69%	71.60%	69.73%	69.97%	53.42%	43.40%	100.00%	-
NP	57,148	49,156	47,808	9,902	-10,106	-45,576	30,640	51.46%
YoY %	16.26%	2.82%	382.81%	197.98%	77.83%	-248.75%	-	-
Horiz. %	186.51%	160.43%	156.03%	32.32%	-32.98%	-148.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,148	49,156	47,808	9,902	-10,106	-45,576	30,640	51.46%
YoY %	16.26%	2.82%	382.81%	197.98%	77.83%	-248.75%	-	-
Horiz. %	186.51%	160.43%	156.03%	32.32%	-32.98%	-148.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.19%	16.62%	16.64%	49.17%	-	-	30.88%	-
YoY %	3.43%	-0.12%	-66.16%	0.00%	-	-	-	-
Horiz. %	55.67%	53.82%	53.89%	159.23%	-	-	100.00%	-
Total Cost	368,302	356,976	349,732	376,244	388,847	408,266	339,372	5.59%
YoY %	3.17%	2.07%	-7.05%	-3.24%	-4.76%	20.30%	-	-
Horiz. %	108.52%	105.19%	103.05%	110.86%	114.58%	120.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	409,116	404,021	391,199	362,195	135,357	120,513	120,314	125.95%
YoY %	1.26%	3.28%	8.01%	167.58%	12.32%	0.17%	-	-
Horiz. %	340.04%	335.81%	325.15%	301.04%	112.50%	100.17%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	9,626	14,429	28,799	16,046	9,023	13,146	-	-
YoY %	-33.29%	-49.90%	79.48%	77.83%	-31.36%	0.00%	-	-
Horiz. %	73.22%	109.76%	219.07%	122.06%	68.64%	100.00%	-	-
Div Payout %	16.84%	29.35%	60.24%	162.05%	0.00%	0.00%	-	-
YoY %	-42.62%	-51.28%	-62.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	10.39%	18.11%	37.17%	100.00%	-	-	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	409,116	404,021	391,199	362,195	135,357	120,513	120,314	125.95%
YoY %	1.26%	3.28%	8.01%	167.58%	12.32%	0.17%	-	-
Horiz. %	340.04%	335.81%	325.15%	301.04%	112.50%	100.17%	100.00%	-
NOSH	240,656	240,489	239,999	229,237	225,595	219,115	200,523	12.92%
YoY %	0.07%	0.20%	4.69%	1.61%	2.96%	9.27%	-	-
Horiz. %	120.01%	119.93%	119.69%	114.32%	112.50%	109.27%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	13.43%	12.10%	12.03%	2.56%	-2.67%	-12.57%	8.28%	-
YoY %	10.99%	0.58%	369.92%	195.88%	78.76%	-251.81%	-	-
Horiz. %	162.20%	146.14%	145.29%	30.92%	-32.25%	-151.81%	100.00%	-
ROE	13.97%	12.17%	12.22%	2.73%	-7.47%	-37.82%	25.47%	-
YoY %	14.79%	-0.41%	347.62%	136.55%	80.25%	-248.49%	-	-
Horiz. %	54.85%	47.78%	47.98%	10.72%	-29.33%	-148.49%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	176.79	168.88	165.64	168.45	167.89	165.52	184.52	-2.81%
YoY %	4.68%	1.96%	-1.67%	0.33%	1.43%	-10.30%	-	-
Horiz. %	95.81%	91.52%	89.77%	91.29%	90.99%	89.70%	100.00%	-
EPS	23.75	20.44	19.92	4.32	-4.48	-20.80	15.28	34.14%
YoY %	16.19%	2.61%	361.11%	196.43%	78.46%	-236.13%	-	-
Horiz. %	155.43%	133.77%	130.37%	28.27%	-29.32%	-136.13%	100.00%	-
DPS	4.00	6.00	12.00	7.00	4.00	6.00	0.00	-
YoY %	-33.33%	-50.00%	71.43%	75.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	200.00%	116.67%	66.67%	100.00%	-	-
NAPS	1.70	1.68	1.63	1.58	0.60	0.55	0.60	100.10%
YoY %	1.19%	3.07%	3.16%	163.33%	9.09%	-8.33%	-	-
Horiz. %	283.33%	280.00%	271.67%	263.33%	100.00%	91.67%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 229,137
RPS	147.73	141.02	138.04	134.08	131.51	125.94	128.48	9.74%
YoY %	4.76%	2.16%	2.95%	1.95%	4.42%	-1.98%	-	-
Horiz. %	114.98%	109.76%	107.44%	104.36%	102.36%	98.02%	100.00%	-
EPS	19.84	17.07	16.60	3.44	-3.51	-15.83	10.64	51.43%
YoY %	16.23%	2.83%	382.56%	198.01%	77.83%	-248.78%	-	-
Horiz. %	186.47%	160.43%	156.02%	32.33%	-32.99%	-148.78%	100.00%	-
DPS	3.34	5.01	10.00	5.57	3.13	4.56	0.00	-
YoY %	-33.33%	-49.90%	79.53%	77.96%	-31.36%	0.00%	-	-
Horiz. %	73.25%	109.87%	219.30%	122.15%	68.64%	100.00%	-	-
NAPS	1.4206	1.4029	1.3584	1.2576	0.47	0.4185	0.4178	125.94%
YoY %	1.26%	3.28%	8.02%	167.57%	12.31%	0.17%	-	-
Horiz. %	340.02%	335.78%	325.13%	301.01%	112.49%	100.17%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	3.60	3.18	3.00	3.20	3.08	3.18	3.26	-
P/RPS	2.04	1.88	1.81	1.90	1.83	1.92	1.77	9.91%
YoY %	8.51%	3.87%	-4.74%	3.83%	-4.69%	8.47%	-	-
Horiz. %	115.25%	106.21%	102.26%	107.34%	103.39%	108.47%	100.00%	-
P/EPS	15.16	15.56	15.06	74.08	-68.75	-15.29	21.34	-20.36%
YoY %	-2.57%	3.32%	-79.67%	207.75%	-349.64%	-171.65%	-	-
Horiz. %	71.04%	72.91%	70.57%	347.14%	-322.16%	-71.65%	100.00%	-
EY	6.60	6.43	6.64	1.35	-1.45	-6.54	4.69	25.55%
YoY %	2.64%	-3.16%	391.85%	193.10%	77.83%	-239.45%	-	-
Horiz. %	140.72%	137.10%	141.58%	28.78%	-30.92%	-139.45%	100.00%	-
DY	1.11	1.89	4.00	2.19	1.30	1.89	0.00	-
YoY %	-41.27%	-52.75%	82.65%	68.46%	-31.22%	0.00%	-	-
Horiz. %	58.73%	100.00%	211.64%	115.87%	68.78%	100.00%	-	-
P/NAPS	2.12	1.89	1.84	2.03	5.13	5.78	5.43	-46.55%
YoY %	12.17%	2.72%	-9.36%	-60.43%	-11.25%	6.45%	-	-
Horiz. %	39.04%	34.81%	33.89%	37.38%	94.48%	106.45%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/11/06	29/08/06	16/05/06	21/02/06	10/11/05	25/08/05	19/05/05	-
Price	3.56	3.18	3.20	3.20	3.22	3.08	2.91	-
P/RPS	2.01	1.88	1.93	1.90	1.92	1.86	1.58	17.38%
YoY %	6.91%	-2.59%	1.58%	-1.04%	3.23%	17.72%	-	-
Horiz. %	127.22%	118.99%	122.15%	120.25%	121.52%	117.72%	100.00%	-
P/EPS	14.99	15.56	16.06	74.08	-71.87	-14.81	19.04	-14.72%
YoY %	-3.66%	-3.11%	-78.32%	203.07%	-385.28%	-177.78%	-	-
Horiz. %	78.73%	81.72%	84.35%	389.08%	-377.47%	-77.78%	100.00%	-
EY	6.67	6.43	6.23	1.35	-1.39	-6.75	5.25	17.28%
YoY %	3.73%	3.21%	361.48%	197.12%	79.41%	-228.57%	-	-
Horiz. %	127.05%	122.48%	118.67%	25.71%	-26.48%	-128.57%	100.00%	-
DY	1.12	1.89	3.75	2.19	1.24	1.95	0.00	-
YoY %	-40.74%	-49.60%	71.23%	76.61%	-36.41%	0.00%	-	-
Horiz. %	57.44%	96.92%	192.31%	112.31%	63.59%	100.00%	-	-
P/NAPS	2.09	1.89	1.96	2.03	5.37	5.60	4.85	-42.91%
YoY %	10.58%	-3.57%	-3.45%	-62.20%	-4.11%	15.46%	-	-
Horiz. %	43.09%	38.97%	40.41%	41.86%	110.72%	115.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos