[QSR] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 130.06%
YoY- -92.27%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 421,178 407,867 393,028 386,146 374,218 359,740 355,299 11.99%
PBT 73,659 69,098 25,258 19,802 21,033 9,230 152,040 -38.28%
Tax -12,994 -11,508 -10,742 -9,578 -16,589 -13,910 -12,156 4.54%
NP 60,665 57,590 14,516 10,224 4,444 -4,680 139,884 -42.67%
-
NP to SH 60,665 57,590 14,516 10,224 4,444 -4,680 139,884 -42.67%
-
Tax Rate 17.64% 16.65% 42.53% 48.37% 78.87% 150.70% 8.00% -
Total Cost 360,513 350,277 378,512 375,922 369,774 364,420 215,415 40.91%
-
Net Worth 408,961 404,031 391,199 362,037 135,583 120,477 120,314 125.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 16,365 16,365 22,937 15,737 12,613 12,613 6,042 94.19%
Div Payout % 26.98% 28.42% 158.01% 153.92% 283.84% 0.00% 4.32% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 408,961 404,031 391,199 362,037 135,583 120,477 120,314 125.90%
NOSH 240,565 240,495 239,999 229,137 225,973 219,050 200,523 12.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.40% 14.12% 3.69% 2.65% 1.19% -1.30% 39.37% -
ROE 14.83% 14.25% 3.71% 2.82% 3.28% -3.88% 116.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 175.08 169.59 163.76 168.52 165.60 164.23 177.19 -0.79%
EPS 25.22 23.95 6.05 4.46 1.97 -2.14 69.76 -49.21%
DPS 6.80 6.80 9.56 6.87 5.58 5.76 3.01 72.08%
NAPS 1.70 1.68 1.63 1.58 0.60 0.55 0.60 100.10%
Adjusted Per Share Value based on latest NOSH - 229,137
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 146.24 141.62 136.47 134.08 129.94 124.91 123.37 11.99%
EPS 21.06 20.00 5.04 3.55 1.54 -1.63 48.57 -42.68%
DPS 5.68 5.68 7.96 5.46 4.38 4.38 2.10 94.00%
NAPS 1.42 1.4029 1.3584 1.2571 0.4708 0.4183 0.4178 125.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.60 3.18 3.00 3.20 3.08 3.18 3.26 -
P/RPS 2.06 1.88 1.83 1.90 1.86 1.94 1.84 7.81%
P/EPS 14.28 13.28 49.60 71.72 156.62 -148.84 4.67 110.52%
EY 7.00 7.53 2.02 1.39 0.64 -0.67 21.40 -52.49%
DY 1.89 2.14 3.19 2.15 1.81 1.81 0.92 61.53%
P/NAPS 2.12 1.89 1.84 2.03 5.13 5.78 5.43 -46.55%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 -
Price 3.56 3.18 3.20 3.20 3.22 3.08 2.91 -
P/RPS 2.03 1.88 1.95 1.90 1.94 1.88 1.64 15.26%
P/EPS 14.12 13.28 52.91 71.72 163.73 -144.16 4.17 125.32%
EY 7.08 7.53 1.89 1.39 0.61 -0.69 23.97 -55.61%
DY 1.91 2.14 2.99 2.15 1.73 1.87 1.04 49.91%
P/NAPS 2.09 1.89 1.96 2.03 5.37 5.60 4.85 -42.91%

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