[QSR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 20.7%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 428,543 319,088 203,066 99,385 386,146 284,056 181,345 77.13%
PBT 65,832 51,761 29,478 14,338 19,480 -2,096 -19,818 -
Tax -11,286 -8,900 -4,900 -2,386 -9,578 -5,484 -2,970 142.92%
NP 54,546 42,861 24,578 11,952 9,902 -7,580 -22,788 -
-
NP to SH 54,546 42,861 24,578 11,952 9,902 -7,580 -22,788 -
-
Tax Rate 17.14% 17.19% 16.62% 16.64% 49.17% - - -
Total Cost 373,997 276,227 178,488 87,433 376,244 291,636 204,133 49.56%
-
Net Worth 419,741 409,116 404,021 391,199 362,195 135,357 120,513 129.25%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 21,710 7,219 7,214 7,199 16,046 6,767 6,573 121.30%
Div Payout % 39.80% 16.84% 29.35% 60.24% 162.05% 0.00% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 419,741 409,116 404,021 391,199 362,195 135,357 120,513 129.25%
NOSH 241,230 240,656 240,489 239,999 229,237 225,595 219,115 6.60%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.73% 13.43% 12.10% 12.03% 2.56% -2.67% -12.57% -
ROE 13.00% 10.48% 6.08% 3.06% 2.73% -5.60% -18.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 177.65 132.59 84.44 41.41 168.45 125.91 82.76 66.17%
EPS 22.62 17.81 10.22 4.98 4.32 -3.36 -10.40 -
DPS 9.00 3.00 3.00 3.00 7.00 3.00 3.00 107.59%
NAPS 1.74 1.70 1.68 1.63 1.58 0.60 0.55 115.05%
Adjusted Per Share Value based on latest NOSH - 239,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 148.80 110.80 70.51 34.51 134.08 98.63 62.97 77.13%
EPS 18.94 14.88 8.53 4.15 3.44 -2.63 -7.91 -
DPS 7.54 2.51 2.51 2.50 5.57 2.35 2.28 121.48%
NAPS 1.4575 1.4206 1.4029 1.3584 1.2576 0.47 0.4185 129.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.36 3.60 3.18 3.00 3.20 3.08 3.18 -
P/RPS 1.89 2.72 3.77 7.24 1.90 2.45 3.84 -37.58%
P/EPS 14.86 20.21 31.12 60.24 74.08 -91.67 -30.58 -
EY 6.73 4.95 3.21 1.66 1.35 -1.09 -3.27 -
DY 2.68 0.83 0.94 1.00 2.19 0.97 0.94 100.68%
P/NAPS 1.93 2.12 1.89 1.84 2.03 5.13 5.78 -51.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 20/11/06 29/08/06 16/05/06 21/02/06 10/11/05 25/08/05 -
Price 3.40 3.56 3.18 3.20 3.20 3.22 3.08 -
P/RPS 1.91 2.68 3.77 7.73 1.90 2.56 3.72 -35.80%
P/EPS 15.04 19.99 31.12 64.26 74.08 -95.83 -29.62 -
EY 6.65 5.00 3.21 1.56 1.35 -1.04 -3.38 -
DY 2.65 0.84 0.94 0.94 2.19 0.93 0.97 95.06%
P/NAPS 1.95 2.09 1.89 1.96 2.03 5.37 5.60 -50.40%

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