[QSR] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 54.64%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 336,719 212,300 101,662 411,965 308,262 202,034 102,037 121.49%
PBT 14,959 8,626 3,248 21,176 14,901 9,783 4,969 108.35%
Tax -4,173 -2,800 -1,058 -4,937 -4,400 -2,700 -1,390 107.96%
NP 10,786 5,826 2,190 16,239 10,501 7,083 3,579 108.50%
-
NP to SH 10,786 5,826 2,190 16,239 10,501 7,083 3,579 108.50%
-
Tax Rate 27.90% 32.46% 32.57% 23.31% 29.53% 27.60% 27.97% -
Total Cost 325,933 206,474 99,472 395,726 297,761 194,951 98,458 121.95%
-
Net Worth 223,761 200,217 158,313 126,369 125,414 122,360 118,968 52.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 9,950 - - - -
Div Payout % - - - 61.27% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 223,761 200,217 158,313 126,369 125,414 122,360 118,968 52.31%
NOSH 174,813 164,112 131,927 99,503 99,535 49,740 49,777 130.86%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.20% 2.74% 2.15% 3.94% 3.41% 3.51% 3.51% -
ROE 4.82% 2.91% 1.38% 12.85% 8.37% 5.79% 3.01% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 192.62 129.36 77.06 414.02 309.70 406.18 204.99 -4.06%
EPS 6.17 3.55 1.66 16.32 10.55 14.24 7.19 -9.68%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.28 1.22 1.20 1.27 1.26 2.46 2.39 -34.02%
Adjusted Per Share Value based on latest NOSH - 99,445
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 116.92 73.72 35.30 143.05 107.04 70.15 35.43 121.49%
EPS 3.75 2.02 0.76 5.64 3.65 2.46 1.24 108.98%
DPS 0.00 0.00 0.00 3.46 0.00 0.00 0.00 -
NAPS 0.777 0.6952 0.5497 0.4388 0.4355 0.4249 0.4131 52.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.30 2.00 1.46 1.66 1.46 2.80 2.60 -
P/RPS 0.67 1.55 1.89 0.40 0.47 0.69 1.27 -34.68%
P/EPS 21.07 56.34 87.95 10.17 13.84 19.66 36.16 -30.21%
EY 4.75 1.78 1.14 9.83 7.23 5.09 2.77 43.21%
DY 0.00 0.00 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 1.02 1.64 1.22 1.31 1.16 1.14 1.09 -4.32%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 -
Price 1.22 1.66 1.54 1.34 1.98 1.71 2.40 -
P/RPS 0.63 1.28 2.00 0.32 0.64 0.42 1.17 -33.78%
P/EPS 19.77 46.76 92.77 8.21 18.77 12.01 33.38 -29.45%
EY 5.06 2.14 1.08 12.18 5.33 8.33 3.00 41.64%
DY 0.00 0.00 0.00 7.46 0.00 0.00 0.00 -
P/NAPS 0.95 1.36 1.28 1.06 1.57 0.70 1.00 -3.35%

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