[QSR] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 262,796 172,634 84,401 0 478,450 346,638 226,014 10.52%
PBT 140,958 125,114 116,596 0 28,854 18,460 9,669 491.94%
Tax -8,734 -4,914 -2,480 0 -7,883 -6,000 -3,300 90.77%
NP 132,224 120,200 114,116 0 20,971 12,460 6,369 648.45%
-
NP to SH 132,224 120,200 114,116 0 20,971 12,460 6,369 648.45%
-
Tax Rate 6.20% 3.93% 2.13% - 27.32% 32.50% 34.13% -
Total Cost 130,572 52,434 -29,715 0 457,479 334,178 219,645 -29.18%
-
Net Worth 208,559 180,843 137,247 -6,957,668,323 286,146 284,072 278,276 -17.41%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,045 - - - - - - -
Div Payout % 4.57% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 208,559 180,843 137,247 -6,957,668,323 286,146 284,072 278,276 -17.41%
NOSH 151,130 135,972 105,574 195,990 195,990 195,911 195,969 -15.83%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 50.31% 69.63% 135.21% 0.00% 4.38% 3.59% 2.82% -
ROE 63.40% 66.47% 83.15% 0.00% 7.33% 4.39% 2.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 173.89 126.96 79.94 0.00 244.12 176.94 115.33 31.32%
EPS 87.49 88.40 108.09 0.00 10.70 6.36 3.25 789.30%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.30 -35,500.00 1.46 1.45 1.42 -1.87%
Adjusted Per Share Value based on latest NOSH - 196,105
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 91.25 59.94 29.31 0.00 166.13 120.36 78.48 10.52%
EPS 45.91 41.74 39.62 0.00 7.28 4.33 2.21 648.77%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7242 0.6279 0.4766 -24,158.93 0.9936 0.9864 0.9663 -17.41%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.69 1.87 1.80 2.07 2.05 1.72 1.41 -
P/RPS 1.55 1.47 2.25 0.00 0.00 0.00 0.00 -
P/EPS 3.07 2.12 1.67 0.00 -5,658.89 0.00 0.00 -
EY 32.52 47.27 60.05 0.00 -0.02 0.00 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.41 1.38 0.00 0.00 1.72 1.41 24.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 -
Price 3.12 2.04 1.82 2.03 2.03 1.99 1.65 -
P/RPS 1.79 1.61 2.28 0.00 0.00 0.00 0.00 -
P/EPS 3.57 2.31 1.68 0.00 -5,603.68 0.00 0.00 -
EY 28.04 43.33 59.39 0.00 -0.02 0.00 0.00 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.53 1.40 0.00 0.00 1.99 1.65 23.21%

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