[QSR] QoQ TTM 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- -2.2%
YoY- 7.99%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 422,231 411,590 411,965 408,625 395,185 384,920 372,445 8.74%
PBT 20,019 19,455 21,176 20,489 20,190 19,762 20,291 -0.89%
Tax -5,038 -4,606 -4,938 -2,653 -1,953 -1,903 -2,053 82.23%
NP 14,981 14,849 16,238 17,836 18,237 17,859 18,238 -12.32%
-
NP to SH 14,981 14,849 16,238 17,836 18,237 17,859 18,238 -12.32%
-
Tax Rate 25.17% 23.68% 23.32% 12.95% 9.67% 9.63% 10.12% -
Total Cost 407,250 396,741 395,727 390,789 376,948 367,061 354,207 9.77%
-
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 2,983 2,983 4,976 4,976 4,976 4,976 -28.97%
Div Payout % 19.91% 20.09% 18.37% 27.90% 27.29% 27.86% 27.29% -
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 3.55% 3.61% 3.94% 4.36% 4.61% 4.64% 4.90% -
ROE 7.50% 9.38% 12.86% 14.25% 14.89% 15.01% 15.73% -
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 257.80 311.98 414.26 411.26 793.98 773.28 748.44 -50.95%
EPS 9.15 11.26 16.33 17.95 36.64 35.88 36.65 -60.45%
DPS 1.82 2.26 3.00 5.01 10.00 10.00 10.00 -67.98%
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 146.61 142.92 143.05 141.89 137.22 133.65 129.32 8.75%
EPS 5.20 5.16 5.64 6.19 6.33 6.20 6.33 -12.31%
DPS 1.04 1.04 1.04 1.73 1.73 1.73 1.73 -28.83%
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 0.78 0.47 0.40 0.36 0.35 0.34 0.34 74.20%
P/EPS 21.87 12.97 10.17 8.13 7.64 7.25 6.96 114.98%
EY 4.57 7.71 9.84 12.30 13.09 13.80 14.37 -53.50%
DY 0.91 1.55 1.81 3.43 3.57 3.85 3.92 -62.32%
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 0.64 0.49 0.32 0.48 0.22 0.31 0.33 55.70%
P/EPS 18.15 13.68 8.21 11.03 4.67 6.69 6.82 92.38%
EY 5.51 7.31 12.19 9.07 21.43 14.95 14.66 -48.01%
DY 1.10 1.47 2.24 2.53 5.85 4.17 4.00 -57.81%
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