[QSR] QoQ Quarter Result on 30-Jun-2001 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -2.1%
YoY- 12.09%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 101,662 103,703 106,228 99,997 102,037 100,363 92,788 6.28%
PBT 3,248 6,275 5,118 4,814 4,969 5,588 4,819 -23.14%
Tax -1,058 -537 -1,700 -1,310 -1,390 1,747 -1,000 3.83%
NP 2,190 5,738 3,418 3,504 3,579 7,335 3,819 -30.99%
-
NP to SH 2,190 5,738 3,418 3,504 3,579 7,335 3,819 -30.99%
-
Tax Rate 32.57% 8.56% 33.22% 27.21% 27.97% -31.26% 20.75% -
Total Cost 99,472 97,965 102,810 96,493 98,458 93,028 88,969 7.73%
-
Net Worth 158,313 126,295 125,194 122,440 118,968 115,946 113,376 24.95%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 2,983 - - - 4,976 - -
Div Payout % - 51.99% - - - 67.84% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 158,313 126,295 125,194 122,440 118,968 115,946 113,376 24.95%
NOSH 131,927 99,445 99,360 49,772 49,777 49,762 49,726 91.76%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.15% 5.53% 3.22% 3.50% 3.51% 7.31% 4.12% -
ROE 1.38% 4.54% 2.73% 2.86% 3.01% 6.33% 3.37% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 77.06 104.28 106.91 200.91 204.99 201.68 186.60 -44.57%
EPS 1.66 5.77 3.44 7.04 7.19 14.74 7.68 -64.01%
DPS 0.00 3.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.20 1.27 1.26 2.46 2.39 2.33 2.28 -34.83%
Adjusted Per Share Value based on latest NOSH - 49,772
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 35.30 36.01 36.89 34.72 35.43 34.85 32.22 6.28%
EPS 0.76 1.99 1.19 1.22 1.24 2.55 1.33 -31.16%
DPS 0.00 1.04 0.00 0.00 0.00 1.73 0.00 -
NAPS 0.5497 0.4385 0.4347 0.4251 0.4131 0.4026 0.3937 24.94%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.46 1.66 1.46 2.80 2.60 2.55 2.92 -
P/RPS 1.89 1.59 1.37 1.39 1.27 1.26 1.56 13.66%
P/EPS 87.95 28.77 42.44 39.77 36.16 17.30 38.02 74.99%
EY 1.14 3.48 2.36 2.51 2.77 5.78 2.63 -42.75%
DY 0.00 1.81 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 1.22 1.31 1.16 1.14 1.09 1.09 1.28 -3.15%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 27/02/01 28/11/00 -
Price 1.54 1.34 1.98 1.71 2.40 2.50 3.08 -
P/RPS 2.00 1.28 1.85 0.85 1.17 1.24 1.65 13.69%
P/EPS 92.77 23.22 57.56 24.29 33.38 16.96 40.10 75.01%
EY 1.08 4.31 1.74 4.12 3.00 5.90 2.49 -42.72%
DY 0.00 2.24 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 1.28 1.06 1.57 0.70 1.00 1.07 1.35 -3.49%

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