[QSR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 74.39%
YoY- 665.45%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 213,414 103,801 428,543 319,088 203,066 99,385 386,146 -32.72%
PBT 31,867 14,800 65,832 51,761 29,478 14,338 19,480 38.96%
Tax -3,520 -1,520 -11,286 -8,900 -4,900 -2,386 -9,578 -48.78%
NP 28,347 13,280 54,546 42,861 24,578 11,952 9,902 102.00%
-
NP to SH 28,347 13,280 54,546 42,861 24,578 11,952 9,902 102.00%
-
Tax Rate 11.05% 10.27% 17.14% 17.19% 16.62% 16.64% 49.17% -
Total Cost 185,067 90,521 373,997 276,227 178,488 87,433 376,244 -37.76%
-
Net Worth 456,497 438,583 419,741 409,116 404,021 391,199 362,195 16.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,817 - 21,710 7,219 7,214 7,199 16,046 -27.99%
Div Payout % 34.63% - 39.80% 16.84% 29.35% 60.24% 162.05% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 456,497 438,583 419,741 409,116 404,021 391,199 362,195 16.72%
NOSH 245,428 245,018 241,230 240,656 240,489 239,999 229,237 4.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.28% 12.79% 12.73% 13.43% 12.10% 12.03% 2.56% -
ROE 6.21% 3.03% 13.00% 10.48% 6.08% 3.06% 2.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 86.96 42.36 177.65 132.59 84.44 41.41 168.45 -35.72%
EPS 11.55 5.42 22.62 17.81 10.22 4.98 4.32 92.98%
DPS 4.00 0.00 9.00 3.00 3.00 3.00 7.00 -31.20%
NAPS 1.86 1.79 1.74 1.70 1.68 1.63 1.58 11.52%
Adjusted Per Share Value based on latest NOSH - 240,565
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.10 36.04 148.80 110.80 70.51 34.51 134.08 -32.72%
EPS 9.84 4.61 18.94 14.88 8.53 4.15 3.44 101.89%
DPS 3.41 0.00 7.54 2.51 2.51 2.50 5.57 -27.96%
NAPS 1.5851 1.5229 1.4575 1.4206 1.4029 1.3584 1.2576 16.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.18 3.72 3.36 3.60 3.18 3.00 3.20 -
P/RPS 3.66 8.78 1.89 2.72 3.77 7.24 1.90 55.00%
P/EPS 27.53 68.63 14.86 20.21 31.12 60.24 74.08 -48.40%
EY 3.63 1.46 6.73 4.95 3.21 1.66 1.35 93.71%
DY 1.26 0.00 2.68 0.83 0.94 1.00 2.19 -30.89%
P/NAPS 1.71 2.08 1.93 2.12 1.89 1.84 2.03 -10.83%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 16/05/06 21/02/06 -
Price 3.10 3.56 3.40 3.56 3.18 3.20 3.20 -
P/RPS 3.57 8.40 1.91 2.68 3.77 7.73 1.90 52.44%
P/EPS 26.84 65.68 15.04 19.99 31.12 64.26 74.08 -49.27%
EY 3.73 1.52 6.65 5.00 3.21 1.56 1.35 97.26%
DY 1.29 0.00 2.65 0.84 0.94 0.94 2.19 -29.79%
P/NAPS 1.67 1.99 1.95 2.09 1.89 1.96 2.03 -12.23%

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