[QSR] QoQ TTM 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- 2.12%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 411,590 411,965 408,625 395,185 384,920 372,445 364,011 8.54%
PBT 19,455 21,176 20,489 20,190 19,762 20,291 19,541 -0.29%
Tax -4,606 -4,938 -2,653 -1,953 -1,903 -2,053 -3,024 32.41%
NP 14,849 16,238 17,836 18,237 17,859 18,238 16,517 -6.85%
-
NP to SH 14,849 16,238 17,836 18,237 17,859 18,238 16,517 -6.85%
-
Tax Rate 23.68% 23.32% 12.95% 9.67% 9.63% 10.12% 15.48% -
Total Cost 396,741 395,727 390,789 376,948 367,061 354,207 347,494 9.24%
-
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 2,983 4,976 4,976 4,976 4,976 3,981 -17.51%
Div Payout % 20.09% 18.37% 27.90% 27.29% 27.86% 27.29% 24.11% -
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 3.61% 3.94% 4.36% 4.61% 4.64% 4.90% 4.54% -
ROE 9.38% 12.86% 14.25% 14.89% 15.01% 15.73% 14.57% -
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 311.98 414.26 411.26 793.98 773.28 748.44 732.03 -43.39%
EPS 11.26 16.33 17.95 36.64 35.88 36.65 33.22 -51.41%
DPS 2.26 3.00 5.01 10.00 10.00 10.00 8.00 -56.97%
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 142.92 143.05 141.89 137.22 133.65 129.32 126.39 8.54%
EPS 5.16 5.64 6.19 6.33 6.20 6.33 5.74 -6.86%
DPS 1.04 1.04 1.73 1.73 1.73 1.73 1.38 -17.20%
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 0.47 0.40 0.36 0.35 0.34 0.34 0.40 11.36%
P/EPS 12.97 10.17 8.13 7.64 7.25 6.96 8.79 29.63%
EY 7.71 9.84 12.30 13.09 13.80 14.37 11.38 -22.87%
DY 1.55 1.81 3.43 3.57 3.85 3.92 2.74 -31.62%
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 0.49 0.32 0.48 0.22 0.31 0.33 0.42 10.83%
P/EPS 13.68 8.21 11.03 4.67 6.69 6.82 9.27 29.65%
EY 7.31 12.19 9.07 21.43 14.95 14.66 10.78 -22.83%
DY 1.47 2.24 2.53 5.85 4.17 4.00 2.60 -31.64%
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