[QSR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 230.63%
YoY- -92.51%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 319,088 203,066 99,385 386,146 284,056 181,345 92,503 128.12%
PBT 51,761 29,478 14,338 19,480 -2,096 -19,818 11,082 179.15%
Tax -8,900 -4,900 -2,386 -9,578 -5,484 -2,970 -3,422 89.01%
NP 42,861 24,578 11,952 9,902 -7,580 -22,788 7,660 214.84%
-
NP to SH 42,861 24,578 11,952 9,902 -7,580 -22,788 7,660 214.84%
-
Tax Rate 17.19% 16.62% 16.64% 49.17% - - 30.88% -
Total Cost 276,227 178,488 87,433 376,244 291,636 204,133 84,843 119.51%
-
Net Worth 409,116 404,021 391,199 362,195 135,357 120,513 120,314 125.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,219 7,214 7,199 16,046 6,767 6,573 - -
Div Payout % 16.84% 29.35% 60.24% 162.05% 0.00% 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 409,116 404,021 391,199 362,195 135,357 120,513 120,314 125.95%
NOSH 240,656 240,489 239,999 229,237 225,595 219,115 200,523 12.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.43% 12.10% 12.03% 2.56% -2.67% -12.57% 8.28% -
ROE 10.48% 6.08% 3.06% 2.73% -5.60% -18.91% 6.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 132.59 84.44 41.41 168.45 125.91 82.76 46.13 102.02%
EPS 17.81 10.22 4.98 4.32 -3.36 -10.40 3.82 178.82%
DPS 3.00 3.00 3.00 7.00 3.00 3.00 0.00 -
NAPS 1.70 1.68 1.63 1.58 0.60 0.55 0.60 100.10%
Adjusted Per Share Value based on latest NOSH - 229,137
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 110.80 70.51 34.51 134.08 98.63 62.97 32.12 128.12%
EPS 14.88 8.53 4.15 3.44 -2.63 -7.91 2.66 214.79%
DPS 2.51 2.51 2.50 5.57 2.35 2.28 0.00 -
NAPS 1.4206 1.4029 1.3584 1.2576 0.47 0.4185 0.4178 125.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.60 3.18 3.00 3.20 3.08 3.18 3.26 -
P/RPS 2.72 3.77 7.24 1.90 2.45 3.84 7.07 -47.07%
P/EPS 20.21 31.12 60.24 74.08 -91.67 -30.58 85.34 -61.68%
EY 4.95 3.21 1.66 1.35 -1.09 -3.27 1.17 161.35%
DY 0.83 0.94 1.00 2.19 0.97 0.94 0.00 -
P/NAPS 2.12 1.89 1.84 2.03 5.13 5.78 5.43 -46.55%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 -
Price 3.56 3.18 3.20 3.20 3.22 3.08 2.91 -
P/RPS 2.68 3.77 7.73 1.90 2.56 3.72 6.31 -43.46%
P/EPS 19.99 31.12 64.26 74.08 -95.83 -29.62 76.18 -58.97%
EY 5.00 3.21 1.56 1.35 -1.04 -3.38 1.31 144.03%
DY 0.84 0.94 0.94 2.19 0.93 0.97 0.00 -
P/NAPS 2.09 1.89 1.96 2.03 5.37 5.60 4.85 -42.91%

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