[QSR] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.63%
YoY- 47.63%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 478,450 462,184 452,028 454,796 440,725 448,958 424,600 8.26%
PBT 28,854 24,613 19,338 19,332 21,422 19,945 17,252 40.76%
Tax -7,883 -8,000 -6,600 -6,400 -4,920 -5,564 -5,600 25.52%
NP 20,971 16,613 12,738 12,932 16,502 14,381 11,652 47.80%
-
NP to SH 20,971 16,613 12,738 12,932 16,502 14,381 11,652 47.80%
-
Tax Rate 27.32% 32.50% 34.13% 33.11% 22.97% 27.90% 32.46% -
Total Cost 457,479 445,570 439,290 441,864 424,223 434,577 412,948 7.04%
-
Net Worth 286,146 284,072 278,276 280,193 241,125 223,761 200,217 26.79%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 5,651 - - -
Div Payout % - - - - 34.25% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 286,146 284,072 278,276 280,193 241,125 223,761 200,217 26.79%
NOSH 195,990 195,911 195,969 195,939 188,378 174,813 164,112 12.52%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.38% 3.59% 2.82% 2.84% 3.74% 3.20% 2.74% -
ROE 7.33% 5.85% 4.58% 4.62% 6.84% 6.43% 5.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 244.12 235.91 230.66 232.11 233.96 256.82 258.72 -3.78%
EPS 10.70 8.48 6.50 6.60 8.76 8.23 7.10 31.34%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.46 1.45 1.42 1.43 1.28 1.28 1.22 12.68%
Adjusted Per Share Value based on latest NOSH - 195,939
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 166.13 160.48 156.96 157.92 153.03 155.89 147.43 8.26%
EPS 7.28 5.77 4.42 4.49 5.73 4.99 4.05 47.67%
DPS 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 0.9936 0.9864 0.9663 0.9729 0.8373 0.777 0.6952 26.79%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.05 1.72 1.41 1.21 1.23 1.30 2.00 -
P/RPS 0.00 0.00 0.00 0.00 0.53 0.51 0.77 -
P/EPS -5,658.89 0.00 0.00 0.00 14.04 15.80 28.17 -
EY -0.02 0.00 0.00 0.00 7.12 6.33 3.55 -
DY 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.00 1.72 1.41 1.21 0.96 1.02 1.64 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 -
Price 2.03 1.99 1.65 1.33 1.28 1.22 1.66 -
P/RPS 0.00 0.00 0.00 0.00 0.55 0.48 0.64 -
P/EPS -5,603.68 0.00 0.00 0.00 14.61 14.83 23.38 -
EY -0.02 0.00 0.00 0.00 6.84 6.74 4.28 -
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.00 1.99 1.65 1.33 1.00 0.95 1.36 -

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