[QSR] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 194.96%
YoY- -96.55%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 407,867 393,028 386,146 374,218 359,740 355,299 262,796 34.15%
PBT 69,098 25,258 19,802 21,033 9,230 152,040 140,958 -37.91%
Tax -11,508 -10,742 -9,578 -16,589 -13,910 -12,156 -8,734 20.24%
NP 57,590 14,516 10,224 4,444 -4,680 139,884 132,224 -42.62%
-
NP to SH 57,590 14,516 10,224 4,444 -4,680 139,884 132,224 -42.62%
-
Tax Rate 16.65% 42.53% 48.37% 78.87% 150.70% 8.00% 6.20% -
Total Cost 350,277 378,512 375,922 369,774 364,420 215,415 130,572 93.41%
-
Net Worth 404,031 391,199 362,037 135,583 120,477 120,314 208,456 55.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 16,365 22,937 15,737 12,613 12,613 6,042 6,042 94.66%
Div Payout % 28.42% 158.01% 153.92% 283.84% 0.00% 4.32% 4.57% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 404,031 391,199 362,037 135,583 120,477 120,314 208,456 55.64%
NOSH 240,495 239,999 229,137 225,973 219,050 200,523 151,055 36.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.12% 3.69% 2.65% 1.19% -1.30% 39.37% 50.31% -
ROE 14.25% 3.71% 2.82% 3.28% -3.88% 116.27% 63.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 169.59 163.76 168.52 165.60 164.23 177.19 173.97 -1.69%
EPS 23.95 6.05 4.46 1.97 -2.14 69.76 87.53 -57.95%
DPS 6.80 9.56 6.87 5.58 5.76 3.01 4.00 42.57%
NAPS 1.68 1.63 1.58 0.60 0.55 0.60 1.38 14.05%
Adjusted Per Share Value based on latest NOSH - 225,973
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 141.62 136.47 134.08 129.94 124.91 123.37 91.25 34.15%
EPS 20.00 5.04 3.55 1.54 -1.63 48.57 45.91 -42.62%
DPS 5.68 7.96 5.46 4.38 4.38 2.10 2.10 94.48%
NAPS 1.4029 1.3584 1.2571 0.4708 0.4183 0.4178 0.7238 55.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.18 3.00 3.20 3.08 3.18 3.26 2.69 -
P/RPS 1.88 1.83 1.90 1.86 1.94 1.84 1.55 13.77%
P/EPS 13.28 49.60 71.72 156.62 -148.84 4.67 3.07 166.19%
EY 7.53 2.02 1.39 0.64 -0.67 21.40 32.54 -62.40%
DY 2.14 3.19 2.15 1.81 1.81 0.92 1.49 27.38%
P/NAPS 1.89 1.84 2.03 5.13 5.78 5.43 1.95 -2.06%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 -
Price 3.18 3.20 3.20 3.22 3.08 2.91 3.12 -
P/RPS 1.88 1.95 1.90 1.94 1.88 1.64 1.79 3.33%
P/EPS 13.28 52.91 71.72 163.73 -144.16 4.17 3.56 141.10%
EY 7.53 1.89 1.39 0.61 -0.69 23.97 28.06 -58.49%
DY 2.14 2.99 2.15 1.73 1.87 1.04 1.28 40.99%
P/NAPS 1.89 1.96 2.03 5.37 5.60 4.85 2.26 -11.26%

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