[QSR] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock

[QSR] QSR BRANDS BHD

Announcement Date

16-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 382.81%

YoY- 56.03%

Quarter Report

QSR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	428,543	425,450	406,132	397,540	386,146	378,741	362,690	11.73%
YoY %	0.73%	4.76%	2.16%	2.95%	1.96%	4.43%	-	-
Horiz. %	118.16%	117.30%	111.98%	109.61%	106.47%	104.43%	100.00%	-
PBT	65,832	69,014	58,956	57,352	19,480	-2,794	-39,636	-
YoY %	-4.61%	17.06%	2.80%	194.41%	797.21%	92.95%	-	-
Horiz. %	-166.09%	-174.12%	-148.74%	-144.70%	-49.15%	7.05%	100.00%	-
Tax	-11,286	-11,866	-9,800	-9,544	-9,578	-7,312	-5,940	53.22%
YoY %	4.89%	-21.08%	-2.68%	0.35%	-30.99%	-23.10%	-	-
Horiz. %	190.00%	199.76%	164.98%	160.67%	161.25%	123.10%	100.00%	-
NP	54,546	57,148	49,156	47,808	9,902	-10,106	-45,576	-
YoY %	-4.55%	16.26%	2.82%	382.81%	197.98%	77.83%	-	-
Horiz. %	-119.68%	-125.39%	-107.86%	-104.90%	-21.73%	22.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,546	57,148	49,156	47,808	9,902	-10,106	-45,576	-
YoY %	-4.55%	16.26%	2.82%	382.81%	197.98%	77.83%	-	-
Horiz. %	-119.68%	-125.39%	-107.86%	-104.90%	-21.73%	22.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.14%	17.19%	16.62%	16.64%	49.17%	-	-	-
YoY %	-0.29%	3.43%	-0.12%	-66.16%	0.00%	-	-	-
Horiz. %	34.86%	34.96%	33.80%	33.84%	100.00%	-	-	-
Total Cost	373,997	368,302	356,976	349,732	376,244	388,847	408,266	-5.66%
YoY %	1.55%	3.17%	2.07%	-7.05%	-3.24%	-4.76%	-	-
Horiz. %	91.61%	90.21%	87.44%	85.66%	92.16%	95.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	419,741	409,116	404,021	391,199	362,195	135,357	120,513	129.25%
YoY %	2.60%	1.26%	3.28%	8.01%	167.58%	12.32%	-	-
Horiz. %	348.30%	339.48%	335.25%	324.61%	300.54%	112.32%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	21,710	9,626	14,429	28,799	16,046	9,023	13,146	39.58%
YoY %	125.54%	-33.29%	-49.90%	79.48%	77.83%	-31.36%	-	-
Horiz. %	165.15%	73.22%	109.76%	219.07%	122.06%	68.64%	100.00%	-
Div Payout %	39.80%	16.84%	29.35%	60.24%	162.05%	0.00%	0.00%	-
YoY %	136.34%	-42.62%	-51.28%	-62.83%	0.00%	0.00%	-	-
Horiz. %	24.56%	10.39%	18.11%	37.17%	100.00%	-	-	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	419,741	409,116	404,021	391,199	362,195	135,357	120,513	129.25%
YoY %	2.60%	1.26%	3.28%	8.01%	167.58%	12.32%	-	-
Horiz. %	348.30%	339.48%	335.25%	324.61%	300.54%	112.32%	100.00%	-
NOSH	241,230	240,656	240,489	239,999	229,237	225,595	219,115	6.60%
YoY %	0.24%	0.07%	0.20%	4.69%	1.61%	2.96%	-	-
Horiz. %	110.09%	109.83%	109.75%	109.53%	104.62%	102.96%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	12.73%	13.43%	12.10%	12.03%	2.56%	-2.67%	-12.57%	-
YoY %	-5.21%	10.99%	0.58%	369.92%	195.88%	78.76%	-	-
Horiz. %	-101.27%	-106.84%	-96.26%	-95.70%	-20.37%	21.24%	100.00%	-
ROE	13.00%	13.97%	12.17%	12.22%	2.73%	-7.47%	-37.82%	-
YoY %	-6.94%	14.79%	-0.41%	347.62%	136.55%	80.25%	-	-
Horiz. %	-34.37%	-36.94%	-32.18%	-32.31%	-7.22%	19.75%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	177.65	176.79	168.88	165.64	168.45	167.89	165.52	4.81%
YoY %	0.49%	4.68%	1.96%	-1.67%	0.33%	1.43%	-	-
Horiz. %	107.33%	106.81%	102.03%	100.07%	101.77%	101.43%	100.00%	-
EPS	22.62	23.75	20.44	19.92	4.32	-4.48	-20.80	-
YoY %	-4.76%	16.19%	2.61%	361.11%	196.43%	78.46%	-	-
Horiz. %	-108.75%	-114.18%	-98.27%	-95.77%	-20.77%	21.54%	100.00%	-
DPS	9.00	4.00	6.00	12.00	7.00	4.00	6.00	30.94%
YoY %	125.00%	-33.33%	-50.00%	71.43%	75.00%	-33.33%	-	-
Horiz. %	150.00%	66.67%	100.00%	200.00%	116.67%	66.67%	100.00%	-
NAPS	1.74	1.70	1.68	1.63	1.58	0.60	0.55	115.05%
YoY %	2.35%	1.19%	3.07%	3.16%	163.33%	9.09%	-	-
Horiz. %	316.36%	309.09%	305.45%	296.36%	287.27%	109.09%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 239,999
RPS	148.80	147.73	141.02	138.04	134.08	131.51	125.94	11.72%
YoY %	0.72%	4.76%	2.16%	2.95%	1.95%	4.42%	-	-
Horiz. %	118.15%	117.30%	111.97%	109.61%	106.46%	104.42%	100.00%	-
EPS	18.94	19.84	17.07	16.60	3.44	-3.51	-15.83	-
YoY %	-4.54%	16.23%	2.83%	382.56%	198.01%	77.83%	-	-
Horiz. %	-119.65%	-125.33%	-107.83%	-104.86%	-21.73%	22.17%	100.00%	-
DPS	7.54	3.34	5.01	10.00	5.57	3.13	4.56	39.70%
YoY %	125.75%	-33.33%	-49.90%	79.53%	77.96%	-31.36%	-	-
Horiz. %	165.35%	73.25%	109.87%	219.30%	122.15%	68.64%	100.00%	-
NAPS	1.4575	1.4206	1.4029	1.3584	1.2576	0.47	0.4185	129.23%
YoY %	2.60%	1.26%	3.28%	8.02%	167.57%	12.31%	-	-
Horiz. %	348.27%	339.45%	335.22%	324.59%	300.50%	112.31%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.36	3.60	3.18	3.00	3.20	3.08	3.18	-
P/RPS	1.89	2.04	1.88	1.81	1.90	1.83	1.92	-1.04%
YoY %	-7.35%	8.51%	3.87%	-4.74%	3.83%	-4.69%	-	-
Horiz. %	98.44%	106.25%	97.92%	94.27%	98.96%	95.31%	100.00%	-
P/EPS	14.86	15.16	15.56	15.06	74.08	-68.75	-15.29	-
YoY %	-1.98%	-2.57%	3.32%	-79.67%	207.75%	-349.64%	-	-
Horiz. %	-97.19%	-99.15%	-101.77%	-98.50%	-484.50%	449.64%	100.00%	-
EY	6.73	6.60	6.43	6.64	1.35	-1.45	-6.54	-
YoY %	1.97%	2.64%	-3.16%	391.85%	193.10%	77.83%	-	-
Horiz. %	-102.91%	-100.92%	-98.32%	-101.53%	-20.64%	22.17%	100.00%	-
DY	2.68	1.11	1.89	4.00	2.19	1.30	1.89	26.13%
YoY %	141.44%	-41.27%	-52.75%	82.65%	68.46%	-31.22%	-	-
Horiz. %	141.80%	58.73%	100.00%	211.64%	115.87%	68.78%	100.00%	-
P/NAPS	1.93	2.12	1.89	1.84	2.03	5.13	5.78	-51.77%
YoY %	-8.96%	12.17%	2.72%	-9.36%	-60.43%	-11.25%	-	-
Horiz. %	33.39%	36.68%	32.70%	31.83%	35.12%	88.75%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	15/02/07	20/11/06	29/08/06	16/05/06	21/02/06	10/11/05	25/08/05	-
Price	3.40	3.56	3.18	3.20	3.20	3.22	3.08	-
P/RPS	1.91	2.01	1.88	1.93	1.90	1.92	1.86	1.77%
YoY %	-4.98%	6.91%	-2.59%	1.58%	-1.04%	3.23%	-	-
Horiz. %	102.69%	108.06%	101.08%	103.76%	102.15%	103.23%	100.00%	-
P/EPS	15.04	14.99	15.56	16.06	74.08	-71.87	-14.81	-
YoY %	0.33%	-3.66%	-3.11%	-78.32%	203.07%	-385.28%	-	-
Horiz. %	-101.55%	-101.22%	-105.06%	-108.44%	-500.20%	485.28%	100.00%	-
EY	6.65	6.67	6.43	6.23	1.35	-1.39	-6.75	-
YoY %	-0.30%	3.73%	3.21%	361.48%	197.12%	79.41%	-	-
Horiz. %	-98.52%	-98.81%	-95.26%	-92.30%	-20.00%	20.59%	100.00%	-
DY	2.65	1.12	1.89	3.75	2.19	1.24	1.95	22.62%
YoY %	136.61%	-40.74%	-49.60%	71.23%	76.61%	-36.41%	-	-
Horiz. %	135.90%	57.44%	96.92%	192.31%	112.31%	63.59%	100.00%	-
P/NAPS	1.95	2.09	1.89	1.96	2.03	5.37	5.60	-50.40%
YoY %	-6.70%	10.58%	-3.57%	-3.45%	-62.20%	-4.11%	-	-
Horiz. %	34.82%	37.32%	33.75%	35.00%	36.25%	95.89%	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