[QSR] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -2.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 395,185 384,920 372,445 364,011 356,402 266,670 177,108 -0.81%
PBT 20,190 19,762 20,291 19,541 19,082 14,696 9,198 -0.79%
Tax -1,953 -1,903 -2,053 -3,024 -2,174 -914 626 -
NP 18,237 17,859 18,238 16,517 16,908 13,782 9,824 -0.62%
-
NP to SH 18,237 17,859 18,238 16,517 16,908 13,782 9,824 -0.62%
-
Tax Rate 9.67% 9.63% 10.12% 15.48% 11.39% 6.22% -6.81% -
Total Cost 376,948 367,061 354,207 347,494 339,494 252,888 167,284 -0.82%
-
Net Worth 122,440 118,968 115,946 113,376 110,007 106,408 102,525 -0.17%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 4,976 4,976 4,976 3,981 3,981 3,981 3,981 -0.22%
Div Payout % 27.29% 27.86% 27.29% 24.11% 23.55% 28.89% 40.53% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 122,440 118,968 115,946 113,376 110,007 106,408 102,525 -0.17%
NOSH 49,772 49,777 49,762 49,726 49,777 49,723 49,769 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 4.61% 4.64% 4.90% 4.54% 4.74% 5.17% 5.55% -
ROE 14.89% 15.01% 15.73% 14.57% 15.37% 12.95% 9.58% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 793.98 773.28 748.44 732.03 716.00 536.30 355.86 -0.81%
EPS 36.64 35.88 36.65 33.22 33.97 27.72 19.74 -0.62%
DPS 10.00 10.00 10.00 8.00 8.00 8.01 8.00 -0.22%
NAPS 2.46 2.39 2.33 2.28 2.21 2.14 2.06 -0.17%
Adjusted Per Share Value based on latest NOSH - 49,726
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 137.22 133.65 129.32 126.39 123.75 92.60 61.50 -0.81%
EPS 6.33 6.20 6.33 5.74 5.87 4.79 3.41 -0.62%
DPS 1.73 1.73 1.73 1.38 1.38 1.38 1.38 -0.22%
NAPS 0.4251 0.4131 0.4026 0.3937 0.382 0.3695 0.356 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.80 2.60 2.55 2.92 3.20 3.88 0.00 -
P/RPS 0.35 0.34 0.34 0.40 0.45 0.72 0.00 -100.00%
P/EPS 7.64 7.25 6.96 8.79 9.42 14.00 0.00 -100.00%
EY 13.09 13.80 14.37 11.38 10.61 7.14 0.00 -100.00%
DY 3.57 3.85 3.92 2.74 2.50 2.06 0.00 -100.00%
P/NAPS 1.14 1.09 1.09 1.28 1.45 1.81 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 29/05/01 27/02/01 28/11/00 - - - -
Price 1.71 2.40 2.50 3.08 0.00 0.00 0.00 -
P/RPS 0.22 0.31 0.33 0.42 0.00 0.00 0.00 -100.00%
P/EPS 4.67 6.69 6.82 9.27 0.00 0.00 0.00 -100.00%
EY 21.43 14.95 14.66 10.78 0.00 0.00 0.00 -100.00%
DY 5.85 4.17 4.00 2.60 0.00 0.00 0.00 -100.00%
P/NAPS 0.70 1.00 1.07 1.35 0.00 0.00 0.00 -100.00%

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