[QSR] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -46.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 440,725 448,958 424,600 406,648 411,965 411,016 404,068 5.94%
PBT 21,422 19,945 17,252 12,992 21,176 19,868 19,566 6.21%
Tax -4,920 -5,564 -5,600 -4,232 -4,937 -5,866 -5,400 -6.00%
NP 16,502 14,381 11,652 8,760 16,239 14,001 14,166 10.68%
-
NP to SH 16,502 14,381 11,652 8,760 16,239 14,001 14,166 10.68%
-
Tax Rate 22.97% 27.90% 32.46% 32.57% 23.31% 29.52% 27.60% -
Total Cost 424,223 434,577 412,948 397,888 395,726 397,014 389,902 5.76%
-
Net Worth 241,125 223,761 200,217 158,313 126,369 125,414 122,360 56.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,651 - - - 9,950 - - -
Div Payout % 34.25% - - - 61.27% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 241,125 223,761 200,217 158,313 126,369 125,414 122,360 56.98%
NOSH 188,378 174,813 164,112 131,927 99,503 99,535 49,740 142.37%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.74% 3.20% 2.74% 2.15% 3.94% 3.41% 3.51% -
ROE 6.84% 6.43% 5.82% 5.53% 12.85% 11.16% 11.58% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 233.96 256.82 258.72 308.24 414.02 412.93 812.36 -56.29%
EPS 8.76 8.23 7.10 6.64 16.32 14.07 28.48 -54.33%
DPS 3.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.28 1.28 1.22 1.20 1.27 1.26 2.46 -35.23%
Adjusted Per Share Value based on latest NOSH - 131,927
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 153.03 155.89 147.43 141.20 143.05 142.72 140.30 5.94%
EPS 5.73 4.99 4.05 3.04 5.64 4.86 4.92 10.66%
DPS 1.96 0.00 0.00 0.00 3.46 0.00 0.00 -
NAPS 0.8373 0.777 0.6952 0.5497 0.4388 0.4355 0.4249 56.98%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.23 1.30 2.00 1.46 1.66 1.46 2.80 -
P/RPS 0.53 0.51 0.77 0.47 0.40 0.35 0.34 34.33%
P/EPS 14.04 15.80 28.17 21.99 10.17 10.38 9.83 26.74%
EY 7.12 6.33 3.55 4.55 9.83 9.63 10.17 -21.10%
DY 2.44 0.00 0.00 0.00 6.02 0.00 0.00 -
P/NAPS 0.96 1.02 1.64 1.22 1.31 1.16 1.14 -10.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 -
Price 1.28 1.22 1.66 1.54 1.34 1.98 1.71 -
P/RPS 0.55 0.48 0.64 0.50 0.32 0.48 0.21 89.67%
P/EPS 14.61 14.83 23.38 23.19 8.21 14.08 6.00 80.70%
EY 6.84 6.74 4.28 4.31 12.18 7.10 16.65 -44.64%
DY 2.34 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 1.00 0.95 1.36 1.28 1.06 1.57 0.70 26.76%

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