[QSR] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.13%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 450,644 454,439 452,762 440,725 440,422 422,231 411,590 6.22%
PBT 24,923 22,465 23,007 21,422 21,234 20,019 19,455 17.93%
Tax -6,747 -5,520 -5,562 -5,020 -4,811 -5,038 -4,606 28.95%
NP 18,176 16,945 17,445 16,402 16,423 14,981 14,849 14.41%
-
NP to SH 18,176 16,945 17,445 16,402 16,423 14,981 14,849 14.41%
-
Tax Rate 27.07% 24.57% 24.18% 23.43% 22.66% 25.17% 23.68% -
Total Cost 432,468 437,494 435,317 424,323 423,999 407,250 396,741 5.91%
-
Net Worth 283,985 278,319 280,193 241,467 223,769 199,816 158,313 47.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,659 5,659 5,659 5,659 2,983 2,983 2,983 53.18%
Div Payout % 31.14% 33.40% 32.44% 34.50% 18.17% 19.91% 20.09% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 283,985 278,319 280,193 241,467 223,769 199,816 158,313 47.58%
NOSH 195,852 195,999 195,939 188,646 174,820 163,783 131,927 30.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.03% 3.73% 3.85% 3.72% 3.73% 3.55% 3.61% -
ROE 6.40% 6.09% 6.23% 6.79% 7.34% 7.50% 9.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 230.09 231.86 231.07 233.62 251.93 257.80 311.98 -18.35%
EPS 9.28 8.65 8.90 8.69 9.39 9.15 11.26 -12.08%
DPS 2.89 2.89 2.89 3.00 1.71 1.82 2.26 17.79%
NAPS 1.45 1.42 1.43 1.28 1.28 1.22 1.20 13.43%
Adjusted Per Share Value based on latest NOSH - 188,646
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 156.48 157.79 157.21 153.03 152.93 146.61 142.92 6.22%
EPS 6.31 5.88 6.06 5.70 5.70 5.20 5.16 14.34%
DPS 1.97 1.97 1.97 1.97 1.04 1.04 1.04 53.03%
NAPS 0.9861 0.9664 0.9729 0.8384 0.777 0.6938 0.5497 47.58%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.72 1.41 1.21 1.23 1.30 2.00 1.46 -
P/RPS 0.75 0.61 0.52 0.53 0.52 0.78 0.47 36.51%
P/EPS 18.53 16.31 13.59 14.15 13.84 21.87 12.97 26.82%
EY 5.40 6.13 7.36 7.07 7.23 4.57 7.71 -21.11%
DY 1.68 2.05 2.39 2.44 1.31 0.91 1.55 5.51%
P/NAPS 1.19 0.99 0.85 0.96 1.02 1.64 1.22 -1.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 -
Price 1.99 1.65 1.33 1.28 1.22 1.66 1.54 -
P/RPS 0.86 0.71 0.58 0.55 0.48 0.64 0.49 45.45%
P/EPS 21.44 19.09 14.94 14.72 12.99 18.15 13.68 34.88%
EY 4.66 5.24 6.69 6.79 7.70 5.51 7.31 -25.90%
DY 1.45 1.75 2.17 2.34 1.40 1.10 1.47 -0.90%
P/NAPS 1.37 1.16 0.93 1.00 0.95 1.36 1.28 4.62%

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