[QSR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.26%
YoY- 450.86%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 338,943 213,414 103,801 428,543 319,088 203,066 99,385 126.40%
PBT 56,781 31,867 14,800 65,832 51,761 29,478 14,338 150.09%
Tax -8,000 -3,520 -1,520 -11,286 -8,900 -4,900 -2,386 123.85%
NP 48,781 28,347 13,280 54,546 42,861 24,578 11,952 155.17%
-
NP to SH 48,781 28,347 13,280 54,546 42,861 24,578 11,952 155.17%
-
Tax Rate 14.09% 11.05% 10.27% 17.14% 17.19% 16.62% 16.64% -
Total Cost 290,162 185,067 90,521 373,997 276,227 178,488 87,433 122.32%
-
Net Worth 466,216 456,497 438,583 419,741 409,116 404,021 391,199 12.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,815 9,817 - 21,710 7,219 7,214 7,199 22.93%
Div Payout % 20.12% 34.63% - 39.80% 16.84% 29.35% 60.24% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 466,216 456,497 438,583 419,741 409,116 404,021 391,199 12.39%
NOSH 245,377 245,428 245,018 241,230 240,656 240,489 239,999 1.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.39% 13.28% 12.79% 12.73% 13.43% 12.10% 12.03% -
ROE 10.46% 6.21% 3.03% 13.00% 10.48% 6.08% 3.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 138.13 86.96 42.36 177.65 132.59 84.44 41.41 123.08%
EPS 19.88 11.55 5.42 22.62 17.81 10.22 4.98 151.43%
DPS 4.00 4.00 0.00 9.00 3.00 3.00 3.00 21.12%
NAPS 1.90 1.86 1.79 1.74 1.70 1.68 1.63 10.74%
Adjusted Per Share Value based on latest NOSH - 241,345
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.69 74.10 36.04 148.80 110.80 70.51 34.51 126.39%
EPS 16.94 9.84 4.61 18.94 14.88 8.53 4.15 155.19%
DPS 3.41 3.41 0.00 7.54 2.51 2.51 2.50 22.96%
NAPS 1.6188 1.5851 1.5229 1.4575 1.4206 1.4029 1.3584 12.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.30 3.18 3.72 3.36 3.60 3.18 3.00 -
P/RPS 2.39 3.66 8.78 1.89 2.72 3.77 7.24 -52.20%
P/EPS 16.60 27.53 68.63 14.86 20.21 31.12 60.24 -57.62%
EY 6.02 3.63 1.46 6.73 4.95 3.21 1.66 135.85%
DY 1.21 1.26 0.00 2.68 0.83 0.94 1.00 13.53%
P/NAPS 1.74 1.71 2.08 1.93 2.12 1.89 1.84 -3.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 16/05/06 -
Price 3.22 3.10 3.56 3.40 3.56 3.18 3.20 -
P/RPS 2.33 3.57 8.40 1.91 2.68 3.77 7.73 -55.01%
P/EPS 16.20 26.84 65.68 15.04 19.99 31.12 64.26 -60.05%
EY 6.17 3.73 1.52 6.65 5.00 3.21 1.56 149.88%
DY 1.24 1.29 0.00 2.65 0.84 0.94 0.94 20.26%
P/NAPS 1.69 1.67 1.99 1.95 2.09 1.89 1.96 -9.40%

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