[QSR] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.73%
YoY- 530.51%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 374,218 359,740 355,299 262,796 304,446 336,837 364,751 1.72%
PBT 21,033 9,230 152,040 140,958 135,508 135,781 24,021 -8.46%
Tax -16,589 -13,910 -12,156 -8,734 -6,797 -7,063 -6,283 90.91%
NP 4,444 -4,680 139,884 132,224 128,711 128,718 17,738 -60.22%
-
NP to SH 4,444 -4,680 139,884 132,224 128,711 128,718 17,738 -60.22%
-
Tax Rate 78.87% 150.70% 8.00% 6.20% 5.02% 5.20% 26.16% -
Total Cost 369,774 364,420 215,415 130,572 175,735 208,119 347,013 4.32%
-
Net Worth 135,583 120,477 120,314 208,456 181,022 137,247 -6,961,762,396 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 12,613 12,613 6,042 6,042 - - - -
Div Payout % 283.84% 0.00% 4.32% 4.57% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 135,583 120,477 120,314 208,456 181,022 137,247 -6,961,762,396 -
NOSH 225,973 219,050 200,523 151,055 136,107 105,574 196,105 9.90%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.19% -1.30% 39.37% 50.31% 42.28% 38.21% 4.86% -
ROE 3.28% -3.88% 116.27% 63.43% 71.10% 93.79% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 165.60 164.23 177.19 173.97 223.68 319.05 186.00 -7.44%
EPS 1.97 -2.14 69.76 87.53 94.57 121.92 9.05 -63.78%
DPS 5.58 5.76 3.01 4.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.60 1.38 1.33 1.30 -35,500.00 -
Adjusted Per Share Value based on latest NOSH - 151,055
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 129.94 124.91 123.37 91.25 105.71 116.96 126.65 1.72%
EPS 1.54 -1.63 48.57 45.91 44.69 44.69 6.16 -60.28%
DPS 4.38 4.38 2.10 2.10 0.00 0.00 0.00 -
NAPS 0.4708 0.4183 0.4178 0.7238 0.6286 0.4766 -24,173.146 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.08 3.18 3.26 2.69 1.87 1.80 2.07 -
P/RPS 1.86 1.94 1.84 1.55 0.84 0.56 1.11 41.03%
P/EPS 156.62 -148.84 4.67 3.07 1.98 1.48 22.89 259.99%
EY 0.64 -0.67 21.40 32.54 50.57 67.73 4.37 -72.18%
DY 1.81 1.81 0.92 1.49 0.00 0.00 0.00 -
P/NAPS 5.13 5.78 5.43 1.95 1.41 1.38 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 27/05/04 -
Price 3.22 3.08 2.91 3.12 2.04 1.82 2.03 -
P/RPS 1.94 1.88 1.64 1.79 0.91 0.57 1.09 46.81%
P/EPS 163.73 -144.16 4.17 3.56 2.16 1.49 22.44 275.73%
EY 0.61 -0.69 23.97 28.06 46.36 66.99 4.46 -73.42%
DY 1.73 1.87 1.04 1.28 0.00 0.00 0.00 -
P/NAPS 5.37 5.60 4.85 2.26 1.53 1.40 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