[QSR] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -2.45%
YoY- -10.5%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 110,638 101,662 103,703 106,228 99,997 102,037 100,363 6.73%
PBT 5,378 3,248 6,275 5,118 4,814 4,969 5,588 -2.52%
Tax -1,742 -1,058 -537 -1,700 -1,310 -1,390 1,747 -
NP 3,636 2,190 5,738 3,418 3,504 3,579 7,335 -37.44%
-
NP to SH 3,636 2,190 5,738 3,418 3,504 3,579 7,335 -37.44%
-
Tax Rate 32.39% 32.57% 8.56% 33.22% 27.21% 27.97% -31.26% -
Total Cost 107,002 99,472 97,965 102,810 96,493 98,458 93,028 9.80%
-
Net Worth 199,816 158,313 126,295 125,194 122,440 118,968 115,946 43.88%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 2,983 - - - 4,976 -
Div Payout % - - 51.99% - - - 67.84% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 199,816 158,313 126,295 125,194 122,440 118,968 115,946 43.88%
NOSH 163,783 131,927 99,445 99,360 49,772 49,777 49,762 121.74%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.29% 2.15% 5.53% 3.22% 3.50% 3.51% 7.31% -
ROE 1.82% 1.38% 4.54% 2.73% 2.86% 3.01% 6.33% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 67.55 77.06 104.28 106.91 200.91 204.99 201.68 -51.86%
EPS 2.22 1.66 5.77 3.44 7.04 7.19 14.74 -71.79%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 10.00 -
NAPS 1.22 1.20 1.27 1.26 2.46 2.39 2.33 -35.11%
Adjusted Per Share Value based on latest NOSH - 99,360
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 38.42 35.30 36.01 36.89 34.72 35.43 34.85 6.73%
EPS 1.26 0.76 1.99 1.19 1.22 1.24 2.55 -37.57%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 1.73 -
NAPS 0.6938 0.5497 0.4385 0.4347 0.4251 0.4131 0.4026 43.88%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.00 1.46 1.66 1.46 2.80 2.60 2.55 -
P/RPS 2.96 1.89 1.59 1.37 1.39 1.27 1.26 76.99%
P/EPS 90.09 87.95 28.77 42.44 39.77 36.16 17.30 201.34%
EY 1.11 1.14 3.48 2.36 2.51 2.77 5.78 -66.81%
DY 0.00 0.00 1.81 0.00 0.00 0.00 3.92 -
P/NAPS 1.64 1.22 1.31 1.16 1.14 1.09 1.09 31.40%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 27/02/01 -
Price 1.66 1.54 1.34 1.98 1.71 2.40 2.50 -
P/RPS 2.46 2.00 1.28 1.85 0.85 1.17 1.24 58.08%
P/EPS 74.77 92.77 23.22 57.56 24.29 33.38 16.96 169.59%
EY 1.34 1.08 4.31 1.74 4.12 3.00 5.90 -62.87%
DY 0.00 0.00 2.24 0.00 0.00 0.00 4.00 -
P/NAPS 1.36 1.28 1.06 1.57 0.70 1.00 1.07 17.38%

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