[QSR] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.64%
YoY- 141.47%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 103,801 109,455 116,022 103,681 99,385 102,090 102,711 0.70%
PBT 14,800 14,071 22,283 15,140 14,338 21,898 17,722 -11.32%
Tax -1,520 -2,386 -4,000 -2,514 -2,386 -4,094 -2,514 -28.51%
NP 13,280 11,685 18,283 12,626 11,952 17,804 15,208 -8.64%
-
NP to SH 13,280 11,685 18,283 12,626 11,952 17,804 15,208 -8.64%
-
Tax Rate 10.27% 16.96% 17.95% 16.61% 16.64% 18.70% 14.19% -
Total Cost 90,521 97,770 97,739 91,055 87,433 84,286 87,503 2.28%
-
Net Worth 438,583 419,940 408,961 404,031 391,199 362,037 135,583 118.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 14,480 - - 7,199 9,165 - -
Div Payout % - 123.93% - - 60.24% 51.48% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 438,583 419,940 408,961 404,031 391,199 362,037 135,583 118.88%
NOSH 245,018 241,345 240,565 240,495 239,999 229,137 225,973 5.54%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.79% 10.68% 15.76% 12.18% 12.03% 17.44% 14.81% -
ROE 3.03% 2.78% 4.47% 3.13% 3.06% 4.92% 11.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.36 45.35 48.23 43.11 41.41 44.55 45.45 -4.58%
EPS 5.42 4.84 7.60 5.25 4.98 7.77 6.73 -13.45%
DPS 0.00 6.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 1.79 1.74 1.70 1.68 1.63 1.58 0.60 107.37%
Adjusted Per Share Value based on latest NOSH - 240,495
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.04 38.01 40.29 36.00 34.51 35.45 35.66 0.70%
EPS 4.61 4.06 6.35 4.38 4.15 6.18 5.28 -8.65%
DPS 0.00 5.03 0.00 0.00 2.50 3.18 0.00 -
NAPS 1.5229 1.4582 1.42 1.4029 1.3584 1.2571 0.4708 118.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.72 3.36 3.60 3.18 3.00 3.20 3.08 -
P/RPS 8.78 7.41 7.46 7.38 7.24 7.18 6.78 18.82%
P/EPS 68.63 69.40 47.37 60.57 60.24 41.18 45.77 31.03%
EY 1.46 1.44 2.11 1.65 1.66 2.43 2.19 -23.70%
DY 0.00 1.79 0.00 0.00 1.00 1.25 0.00 -
P/NAPS 2.08 1.93 2.12 1.89 1.84 2.03 5.13 -45.24%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 20/11/06 29/08/06 16/05/06 21/02/06 10/11/05 -
Price 3.56 3.40 3.56 3.18 3.20 3.20 3.22 -
P/RPS 8.40 7.50 7.38 7.38 7.73 7.18 7.08 12.08%
P/EPS 65.68 70.22 46.84 60.57 64.26 41.18 47.85 23.53%
EY 1.52 1.42 2.13 1.65 1.56 2.43 2.09 -19.14%
DY 0.00 1.76 0.00 0.00 0.94 1.25 0.00 -
P/NAPS 1.99 1.95 2.09 1.89 1.96 2.03 5.37 -48.43%

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