[QSR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 66.74%
YoY- -106.31%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 203,066 99,385 386,146 284,056 181,345 92,503 262,796 -15.83%
PBT 29,478 14,338 19,480 -2,096 -19,818 11,082 140,958 -64.86%
Tax -4,900 -2,386 -9,578 -5,484 -2,970 -3,422 -8,734 -32.04%
NP 24,578 11,952 9,902 -7,580 -22,788 7,660 132,224 -67.52%
-
NP to SH 24,578 11,952 9,902 -7,580 -22,788 7,660 132,224 -67.52%
-
Tax Rate 16.62% 16.64% 49.17% - - 30.88% 6.20% -
Total Cost 178,488 87,433 376,244 291,636 204,133 84,843 130,572 23.24%
-
Net Worth 404,021 391,199 362,195 135,357 120,513 120,314 208,559 55.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,214 7,199 16,046 6,767 6,573 - 6,045 12.54%
Div Payout % 29.35% 60.24% 162.05% 0.00% 0.00% - 4.57% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 404,021 391,199 362,195 135,357 120,513 120,314 208,559 55.58%
NOSH 240,489 239,999 229,237 225,595 219,115 200,523 151,130 36.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.10% 12.03% 2.56% -2.67% -12.57% 8.28% 50.31% -
ROE 6.08% 3.06% 2.73% -5.60% -18.91% 6.37% 63.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.44 41.41 168.45 125.91 82.76 46.13 173.89 -38.30%
EPS 10.22 4.98 4.32 -3.36 -10.40 3.82 87.49 -76.19%
DPS 3.00 3.00 7.00 3.00 3.00 0.00 4.00 -17.49%
NAPS 1.68 1.63 1.58 0.60 0.55 0.60 1.38 14.05%
Adjusted Per Share Value based on latest NOSH - 225,973
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.51 34.51 134.08 98.63 62.97 32.12 91.25 -15.83%
EPS 8.53 4.15 3.44 -2.63 -7.91 2.66 45.91 -67.53%
DPS 2.51 2.50 5.57 2.35 2.28 0.00 2.10 12.66%
NAPS 1.4029 1.3584 1.2576 0.47 0.4185 0.4178 0.7242 55.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.18 3.00 3.20 3.08 3.18 3.26 2.69 -
P/RPS 3.77 7.24 1.90 2.45 3.84 7.07 1.55 81.15%
P/EPS 31.12 60.24 74.08 -91.67 -30.58 85.34 3.07 370.37%
EY 3.21 1.66 1.35 -1.09 -3.27 1.17 32.52 -78.73%
DY 0.94 1.00 2.19 0.97 0.94 0.00 1.49 -26.50%
P/NAPS 1.89 1.84 2.03 5.13 5.78 5.43 1.95 -2.06%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 -
Price 3.18 3.20 3.20 3.22 3.08 2.91 3.12 -
P/RPS 3.77 7.73 1.90 2.56 3.72 6.31 1.79 64.53%
P/EPS 31.12 64.26 74.08 -95.83 -29.62 76.18 3.57 325.24%
EY 3.21 1.56 1.35 -1.04 -3.38 1.31 28.04 -76.51%
DY 0.94 0.94 2.19 0.93 0.97 0.00 1.28 -18.64%
P/NAPS 1.89 1.96 2.03 5.37 5.60 4.85 2.26 -11.26%

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