[QSR] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.89%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 452,762 440,725 440,422 422,231 411,590 411,965 408,625 7.08%
PBT 23,007 21,422 21,234 20,019 19,455 21,176 20,489 8.04%
Tax -5,562 -5,020 -4,811 -5,038 -4,606 -4,938 -2,653 63.87%
NP 17,445 16,402 16,423 14,981 14,849 16,238 17,836 -1.46%
-
NP to SH 17,445 16,402 16,423 14,981 14,849 16,238 17,836 -1.46%
-
Tax Rate 24.18% 23.43% 22.66% 25.17% 23.68% 23.32% 12.95% -
Total Cost 435,317 424,323 423,999 407,250 396,741 395,727 390,789 7.46%
-
Net Worth 280,193 241,467 223,769 199,816 158,313 126,295 125,194 71.18%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,659 5,659 2,983 2,983 2,983 2,983 4,976 8.96%
Div Payout % 32.44% 34.50% 18.17% 19.91% 20.09% 18.37% 27.90% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 280,193 241,467 223,769 199,816 158,313 126,295 125,194 71.18%
NOSH 195,939 188,646 174,820 163,783 131,927 99,445 99,360 57.32%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.85% 3.72% 3.73% 3.55% 3.61% 3.94% 4.36% -
ROE 6.23% 6.79% 7.34% 7.50% 9.38% 12.86% 14.25% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 231.07 233.62 251.93 257.80 311.98 414.26 411.26 -31.93%
EPS 8.90 8.69 9.39 9.15 11.26 16.33 17.95 -37.38%
DPS 2.89 3.00 1.71 1.82 2.26 3.00 5.01 -30.72%
NAPS 1.43 1.28 1.28 1.22 1.20 1.27 1.26 8.81%
Adjusted Per Share Value based on latest NOSH - 163,783
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 157.21 153.03 152.93 146.61 142.92 143.05 141.89 7.08%
EPS 6.06 5.70 5.70 5.20 5.16 5.64 6.19 -1.40%
DPS 1.97 1.97 1.04 1.04 1.04 1.04 1.73 9.05%
NAPS 0.9729 0.8384 0.777 0.6938 0.5497 0.4385 0.4347 71.18%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.21 1.23 1.30 2.00 1.46 1.66 1.46 -
P/RPS 0.52 0.53 0.52 0.78 0.47 0.40 0.36 27.80%
P/EPS 13.59 14.15 13.84 21.87 12.97 10.17 8.13 40.89%
EY 7.36 7.07 7.23 4.57 7.71 9.84 12.30 -29.01%
DY 2.39 2.44 1.31 0.91 1.55 1.81 3.43 -21.42%
P/NAPS 0.85 0.96 1.02 1.64 1.22 1.31 1.16 -18.73%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 -
Price 1.33 1.28 1.22 1.66 1.54 1.34 1.98 -
P/RPS 0.58 0.55 0.48 0.64 0.49 0.32 0.48 13.45%
P/EPS 14.94 14.72 12.99 18.15 13.68 8.21 11.03 22.44%
EY 6.69 6.79 7.70 5.51 7.31 12.19 9.07 -18.37%
DY 2.17 2.34 1.40 1.10 1.47 2.24 2.53 -9.73%
P/NAPS 0.93 1.00 0.95 1.36 1.28 1.06 1.57 -29.49%

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