[QSR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 85.14%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 226,014 113,699 440,725 336,719 212,300 101,662 411,965 -33.05%
PBT 9,669 4,833 21,422 14,959 8,626 3,248 21,176 -40.78%
Tax -3,300 -1,600 -4,920 -4,173 -2,800 -1,058 -4,937 -23.60%
NP 6,369 3,233 16,502 10,786 5,826 2,190 16,239 -46.51%
-
NP to SH 6,369 3,233 16,502 10,786 5,826 2,190 16,239 -46.51%
-
Tax Rate 34.13% 33.11% 22.97% 27.90% 32.46% 32.57% 23.31% -
Total Cost 219,645 110,466 424,223 325,933 206,474 99,472 395,726 -32.53%
-
Net Worth 278,276 280,193 241,125 223,761 200,217 158,313 126,369 69.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 5,651 - - - 9,950 -
Div Payout % - - 34.25% - - - 61.27% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 278,276 280,193 241,125 223,761 200,217 158,313 126,369 69.50%
NOSH 195,969 195,939 188,378 174,813 164,112 131,927 99,503 57.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.82% 2.84% 3.74% 3.20% 2.74% 2.15% 3.94% -
ROE 2.29% 1.15% 6.84% 4.82% 2.91% 1.38% 12.85% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 115.33 58.03 233.96 192.62 129.36 77.06 414.02 -57.44%
EPS 3.25 1.65 8.76 6.17 3.55 1.66 16.32 -65.99%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 10.00 -
NAPS 1.42 1.43 1.28 1.28 1.22 1.20 1.27 7.74%
Adjusted Per Share Value based on latest NOSH - 174,820
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 78.48 39.48 153.03 116.92 73.72 35.30 143.05 -33.05%
EPS 2.21 1.12 5.73 3.75 2.02 0.76 5.64 -46.54%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 3.46 -
NAPS 0.9663 0.9729 0.8373 0.777 0.6952 0.5497 0.4388 69.50%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.41 1.21 1.23 1.30 2.00 1.46 1.66 -
P/RPS 0.00 0.00 0.53 0.67 1.55 1.89 0.40 -
P/EPS 0.00 0.00 14.04 21.07 56.34 87.95 10.17 -
EY 0.00 0.00 7.12 4.75 1.78 1.14 9.83 -
DY 0.00 0.00 2.44 0.00 0.00 0.00 6.02 -
P/NAPS 1.41 1.21 0.96 1.02 1.64 1.22 1.31 5.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 27/02/02 -
Price 1.65 1.33 1.28 1.22 1.66 1.54 1.34 -
P/RPS 0.00 0.00 0.55 0.63 1.28 2.00 0.32 -
P/EPS 0.00 0.00 14.61 19.77 46.76 92.77 8.21 -
EY 0.00 0.00 6.84 5.06 2.14 1.08 12.18 -
DY 0.00 0.00 2.34 0.00 0.00 0.00 7.46 -
P/NAPS 1.65 1.33 1.00 0.95 1.36 1.28 1.06 34.42%

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