[QSR] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -10.09%
YoY- 433.51%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 448,398 438,891 432,959 428,543 421,178 407,867 393,028 9.17%
PBT 70,852 68,221 66,294 65,832 73,659 69,098 25,258 98.77%
Tax -10,386 -9,906 -10,420 -11,286 -12,994 -11,508 -10,742 -2.21%
NP 60,466 58,315 55,874 54,546 60,665 57,590 14,516 158.66%
-
NP to SH 60,466 58,315 55,874 54,546 60,665 57,590 14,516 158.66%
-
Tax Rate 14.66% 14.52% 15.72% 17.14% 17.64% 16.65% 42.53% -
Total Cost 387,932 380,576 377,085 373,997 360,513 350,277 378,512 1.65%
-
Net Worth 466,081 456,427 438,583 419,940 408,961 404,031 391,199 12.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 24,296 24,296 14,480 21,680 16,365 16,365 22,937 3.90%
Div Payout % 40.18% 41.66% 25.92% 39.75% 26.98% 28.42% 158.01% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 466,081 456,427 438,583 419,940 408,961 404,031 391,199 12.37%
NOSH 245,306 245,390 245,018 241,345 240,565 240,495 239,999 1.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.48% 13.29% 12.91% 12.73% 14.40% 14.12% 3.69% -
ROE 12.97% 12.78% 12.74% 12.99% 14.83% 14.25% 3.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 182.79 178.85 176.70 177.56 175.08 169.59 163.76 7.59%
EPS 24.65 23.76 22.80 22.60 25.22 23.95 6.05 154.88%
DPS 10.00 10.00 6.00 9.00 6.80 6.80 9.56 3.04%
NAPS 1.90 1.86 1.79 1.74 1.70 1.68 1.63 10.74%
Adjusted Per Share Value based on latest NOSH - 241,345
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 155.70 152.39 150.34 148.80 146.24 141.62 136.47 9.17%
EPS 21.00 20.25 19.40 18.94 21.06 20.00 5.04 158.71%
DPS 8.44 8.44 5.03 7.53 5.68 5.68 7.96 3.97%
NAPS 1.6184 1.5848 1.5229 1.4582 1.42 1.4029 1.3584 12.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.30 3.18 3.72 3.36 3.60 3.18 3.00 -
P/RPS 1.81 1.78 2.11 1.89 2.06 1.88 1.83 -0.72%
P/EPS 13.39 13.38 16.31 14.87 14.28 13.28 49.60 -58.19%
EY 7.47 7.47 6.13 6.73 7.00 7.53 2.02 138.94%
DY 3.03 3.14 1.61 2.68 1.89 2.14 3.19 -3.36%
P/NAPS 1.74 1.71 2.08 1.93 2.12 1.89 1.84 -3.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 16/05/06 -
Price 3.22 3.10 3.56 3.40 3.56 3.18 3.20 -
P/RPS 1.76 1.73 2.01 1.91 2.03 1.88 1.95 -6.60%
P/EPS 13.06 13.04 15.61 15.04 14.12 13.28 52.91 -60.61%
EY 7.66 7.67 6.41 6.65 7.08 7.53 1.89 153.98%
DY 3.11 3.23 1.69 2.65 1.91 2.14 2.99 2.65%
P/NAPS 1.69 1.67 1.99 1.95 2.09 1.89 1.96 -9.40%

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