[QSR] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 10.42%
YoY- 85.65%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 408,625 395,185 384,920 372,445 364,011 356,402 266,670 32.87%
PBT 20,489 20,190 19,762 20,291 19,541 19,082 14,696 24.77%
Tax -2,653 -1,953 -1,903 -2,053 -3,024 -2,174 -914 103.35%
NP 17,836 18,237 17,859 18,238 16,517 16,908 13,782 18.73%
-
NP to SH 17,836 18,237 17,859 18,238 16,517 16,908 13,782 18.73%
-
Tax Rate 12.95% 9.67% 9.63% 10.12% 15.48% 11.39% 6.22% -
Total Cost 390,789 376,948 367,061 354,207 347,494 339,494 252,888 33.62%
-
Net Worth 125,194 122,440 118,968 115,946 113,376 110,007 106,408 11.43%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 4,976 4,976 4,976 4,976 3,981 3,981 3,981 16.02%
Div Payout % 27.90% 27.29% 27.86% 27.29% 24.11% 23.55% 28.89% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 125,194 122,440 118,968 115,946 113,376 110,007 106,408 11.43%
NOSH 99,360 49,772 49,777 49,762 49,726 49,777 49,723 58.58%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.36% 4.61% 4.64% 4.90% 4.54% 4.74% 5.17% -
ROE 14.25% 14.89% 15.01% 15.73% 14.57% 15.37% 12.95% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 411.26 793.98 773.28 748.44 732.03 716.00 536.30 -16.20%
EPS 17.95 36.64 35.88 36.65 33.22 33.97 27.72 -25.13%
DPS 5.01 10.00 10.00 10.00 8.00 8.00 8.01 -26.84%
NAPS 1.26 2.46 2.39 2.33 2.28 2.21 2.14 -29.72%
Adjusted Per Share Value based on latest NOSH - 49,762
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 141.89 137.22 133.65 129.32 126.39 123.75 92.60 32.87%
EPS 6.19 6.33 6.20 6.33 5.74 5.87 4.79 18.62%
DPS 1.73 1.73 1.73 1.73 1.38 1.38 1.38 16.24%
NAPS 0.4347 0.4251 0.4131 0.4026 0.3937 0.382 0.3695 11.43%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.46 2.80 2.60 2.55 2.92 3.20 3.88 -
P/RPS 0.36 0.35 0.34 0.34 0.40 0.45 0.72 -36.97%
P/EPS 8.13 7.64 7.25 6.96 8.79 9.42 14.00 -30.37%
EY 12.30 13.09 13.80 14.37 11.38 10.61 7.14 43.65%
DY 3.43 3.57 3.85 3.92 2.74 2.50 2.06 40.43%
P/NAPS 1.16 1.14 1.09 1.09 1.28 1.45 1.81 -25.64%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 29/05/01 27/02/01 28/11/00 - - -
Price 1.98 1.71 2.40 2.50 3.08 0.00 0.00 -
P/RPS 0.48 0.22 0.31 0.33 0.42 0.00 0.00 -
P/EPS 11.03 4.67 6.69 6.82 9.27 0.00 0.00 -
EY 9.07 21.43 14.95 14.66 10.78 0.00 0.00 -
DY 2.53 5.85 4.17 4.00 2.60 0.00 0.00 -
P/NAPS 1.57 0.70 1.00 1.07 1.35 0.00 0.00 -

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