[QSR] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 52.99%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 346,638 226,014 113,699 440,725 336,719 212,300 101,662 126.37%
PBT 18,460 9,669 4,833 21,422 14,959 8,626 3,248 218.13%
Tax -6,000 -3,300 -1,600 -4,920 -4,173 -2,800 -1,058 217.67%
NP 12,460 6,369 3,233 16,502 10,786 5,826 2,190 218.36%
-
NP to SH 12,460 6,369 3,233 16,502 10,786 5,826 2,190 218.36%
-
Tax Rate 32.50% 34.13% 33.11% 22.97% 27.90% 32.46% 32.57% -
Total Cost 334,178 219,645 110,466 424,223 325,933 206,474 99,472 124.14%
-
Net Worth 284,072 278,276 280,193 241,125 223,761 200,217 158,313 47.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 5,651 - - - -
Div Payout % - - - 34.25% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 284,072 278,276 280,193 241,125 223,761 200,217 158,313 47.61%
NOSH 195,911 195,969 195,939 188,378 174,813 164,112 131,927 30.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.59% 2.82% 2.84% 3.74% 3.20% 2.74% 2.15% -
ROE 4.39% 2.29% 1.15% 6.84% 4.82% 2.91% 1.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 176.94 115.33 58.03 233.96 192.62 129.36 77.06 73.95%
EPS 6.36 3.25 1.65 8.76 6.17 3.55 1.66 144.64%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.43 1.28 1.28 1.22 1.20 13.43%
Adjusted Per Share Value based on latest NOSH - 188,646
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 120.36 78.48 39.48 153.03 116.92 73.72 35.30 126.36%
EPS 4.33 2.21 1.12 5.73 3.75 2.02 0.76 218.65%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.9864 0.9663 0.9729 0.8373 0.777 0.6952 0.5497 47.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.72 1.41 1.21 1.23 1.30 2.00 1.46 -
P/RPS 0.00 0.00 0.00 0.53 0.67 1.55 1.89 -
P/EPS 0.00 0.00 0.00 14.04 21.07 56.34 87.95 -
EY 0.00 0.00 0.00 7.12 4.75 1.78 1.14 -
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 1.72 1.41 1.21 0.96 1.02 1.64 1.22 25.70%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 -
Price 1.99 1.65 1.33 1.28 1.22 1.66 1.54 -
P/RPS 0.00 0.00 0.00 0.55 0.63 1.28 2.00 -
P/EPS 0.00 0.00 0.00 14.61 19.77 46.76 92.77 -
EY 0.00 0.00 0.00 6.84 5.06 2.14 1.08 -
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.99 1.65 1.33 1.00 0.95 1.36 1.28 34.16%

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