[QSR] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 44.8%
YoY- 20.22%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 109,613 103,801 109,455 116,022 103,681 99,385 102,090 4.86%
PBT 17,067 14,800 14,071 22,283 15,140 14,338 21,898 -15.34%
Tax -2,000 -1,520 -2,386 -4,000 -2,514 -2,386 -4,094 -38.05%
NP 15,067 13,280 11,685 18,283 12,626 11,952 17,804 -10.55%
-
NP to SH 15,067 13,280 11,685 18,283 12,626 11,952 17,804 -10.55%
-
Tax Rate 11.72% 10.27% 16.96% 17.95% 16.61% 16.64% 18.70% -
Total Cost 94,546 90,521 97,770 97,739 91,055 87,433 84,286 7.98%
-
Net Worth 456,427 438,583 419,940 408,961 404,031 391,199 362,037 16.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,815 - 14,480 - - 7,199 9,165 4.68%
Div Payout % 65.15% - 123.93% - - 60.24% 51.48% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 456,427 438,583 419,940 408,961 404,031 391,199 362,037 16.75%
NOSH 245,390 245,018 241,345 240,565 240,495 239,999 229,137 4.68%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.75% 12.79% 10.68% 15.76% 12.18% 12.03% 17.44% -
ROE 3.30% 3.03% 2.78% 4.47% 3.13% 3.06% 4.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.67 42.36 45.35 48.23 43.11 41.41 44.55 0.17%
EPS 6.14 5.42 4.84 7.60 5.25 4.98 7.77 -14.56%
DPS 4.00 0.00 6.00 0.00 0.00 3.00 4.00 0.00%
NAPS 1.86 1.79 1.74 1.70 1.68 1.63 1.58 11.52%
Adjusted Per Share Value based on latest NOSH - 240,565
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.06 36.04 38.01 40.29 36.00 34.51 35.45 4.86%
EPS 5.23 4.61 4.06 6.35 4.38 4.15 6.18 -10.55%
DPS 3.41 0.00 5.03 0.00 0.00 2.50 3.18 4.77%
NAPS 1.5848 1.5229 1.4582 1.42 1.4029 1.3584 1.2571 16.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.18 3.72 3.36 3.60 3.18 3.00 3.20 -
P/RPS 7.12 8.78 7.41 7.46 7.38 7.24 7.18 -0.55%
P/EPS 51.79 68.63 69.40 47.37 60.57 60.24 41.18 16.56%
EY 1.93 1.46 1.44 2.11 1.65 1.66 2.43 -14.27%
DY 1.26 0.00 1.79 0.00 0.00 1.00 1.25 0.53%
P/NAPS 1.71 2.08 1.93 2.12 1.89 1.84 2.03 -10.83%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 16/05/06 21/02/06 -
Price 3.10 3.56 3.40 3.56 3.18 3.20 3.20 -
P/RPS 6.94 8.40 7.50 7.38 7.38 7.73 7.18 -2.24%
P/EPS 50.49 65.68 70.22 46.84 60.57 64.26 41.18 14.59%
EY 1.98 1.52 1.42 2.13 1.65 1.56 2.43 -12.79%
DY 1.29 0.00 1.76 0.00 0.00 0.94 1.25 2.12%
P/NAPS 1.67 1.99 1.95 2.09 1.89 1.96 2.03 -12.23%

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