[QSR] QoQ TTM Result on 31-Mar-2002 [#1]

Stock

[QSR] QSR BRANDS BHD

Announcement Date

28-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- -8.55%

YoY--%

Quarter Report

QSR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	440,725	440,422	422,231	411,590	411,965	408,625	395,185	7.52%
YoY %	0.07%	4.31%	2.59%	-0.09%	0.82%	3.40%	-	-
Horiz. %	111.52%	111.45%	106.84%	104.15%	104.25%	103.40%	100.00%	-
PBT	21,422	21,234	20,019	19,455	21,176	20,489	20,190	4.01%
YoY %	0.89%	6.07%	2.90%	-8.13%	3.35%	1.48%	-	-
Horiz. %	106.10%	105.17%	99.15%	96.36%	104.88%	101.48%	100.00%	-
Tax	-5,020	-4,811	-5,038	-4,606	-4,938	-2,653	-1,953	87.32%
YoY %	-4.34%	4.51%	-9.38%	6.72%	-86.13%	-35.84%	-	-
Horiz. %	257.04%	246.34%	257.96%	235.84%	252.84%	135.84%	100.00%	-
NP	16,402	16,423	14,981	14,849	16,238	17,836	18,237	-6.80%
YoY %	-0.13%	9.63%	0.89%	-8.55%	-8.96%	-2.20%	-	-
Horiz. %	89.94%	90.05%	82.15%	81.42%	89.04%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,402	16,423	14,981	14,849	16,238	17,836	18,237	-6.80%
YoY %	-0.13%	9.63%	0.89%	-8.55%	-8.96%	-2.20%	-	-
Horiz. %	89.94%	90.05%	82.15%	81.42%	89.04%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.43%	22.66%	25.17%	23.68%	23.32%	12.95%	9.67%	-
YoY %	3.40%	-9.97%	6.29%	1.54%	80.08%	33.92%	-	-
Horiz. %	242.30%	234.33%	260.29%	244.88%	241.16%	133.92%	100.00%	-
Total Cost	424,323	423,999	407,250	396,741	395,727	390,789	376,948	8.18%
YoY %	0.08%	4.11%	2.65%	0.26%	1.26%	3.67%	-	-
Horiz. %	112.57%	112.48%	108.04%	105.25%	104.98%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,467	223,769	199,816	158,313	126,295	125,194	122,440	57.06%
YoY %	7.91%	11.99%	26.22%	25.35%	0.88%	2.25%	-	-
Horiz. %	197.21%	182.76%	163.20%	129.30%	103.15%	102.25%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	5,659	2,983	2,983	2,983	2,983	4,976	4,976	8.92%
YoY %	89.71%	0.00%	0.00%	0.00%	-40.05%	0.00%	-	-
Horiz. %	113.73%	59.95%	59.95%	59.95%	59.95%	100.00%	100.00%	-
Div Payout %	34.50%	18.17%	19.91%	20.09%	18.37%	27.90%	27.29%	-
YoY %	89.87%	-8.74%	-0.90%	9.36%	-34.16%	2.24%	-	-
Horiz. %	126.42%	66.58%	72.96%	73.62%	67.31%	102.24%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	241,467	223,769	199,816	158,313	126,295	125,194	122,440	57.06%
YoY %	7.91%	11.99%	26.22%	25.35%	0.88%	2.25%	-	-
Horiz. %	197.21%	182.76%	163.20%	129.30%	103.15%	102.25%	100.00%	-
NOSH	188,646	174,820	163,783	131,927	99,445	99,360	49,772	142.50%
YoY %	7.91%	6.74%	24.15%	32.66%	0.09%	99.63%	-	-
Horiz. %	379.02%	351.24%	329.07%	265.06%	199.80%	199.63%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	3.72%	3.73%	3.55%	3.61%	3.94%	4.36%	4.61%	-
YoY %	-0.27%	5.07%	-1.66%	-8.38%	-9.63%	-5.42%	-	-
Horiz. %	80.69%	80.91%	77.01%	78.31%	85.47%	94.58%	100.00%	-
ROE	6.79%	7.34%	7.50%	9.38%	12.86%	14.25%	14.89%	-
YoY %	-7.49%	-2.13%	-20.04%	-27.06%	-9.75%	-4.30%	-	-
Horiz. %	45.60%	49.29%	50.37%	63.00%	86.37%	95.70%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	233.62	251.93	257.80	311.98	414.26	411.26	793.98	-55.66%
YoY %	-7.27%	-2.28%	-17.37%	-24.69%	0.73%	-48.20%	-	-
Horiz. %	29.42%	31.73%	32.47%	39.29%	52.18%	51.80%	100.00%	-
EPS	8.69	9.39	9.15	11.26	16.33	17.95	36.64	-61.58%
YoY %	-7.45%	2.62%	-18.74%	-31.05%	-9.03%	-51.01%	-	-
Horiz. %	23.72%	25.63%	24.97%	30.73%	44.57%	48.99%	100.00%	-
DPS	3.00	1.71	1.82	2.26	3.00	5.01	10.00	-55.08%
YoY %	75.44%	-6.04%	-19.47%	-24.67%	-40.12%	-49.90%	-	-
Horiz. %	30.00%	17.10%	18.20%	22.60%	30.00%	50.10%	100.00%	-
NAPS	1.28	1.28	1.22	1.20	1.27	1.26	2.46	-35.23%
YoY %	0.00%	4.92%	1.67%	-5.51%	0.79%	-48.78%	-	-
Horiz. %	52.03%	52.03%	49.59%	48.78%	51.63%	51.22%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 131,927
RPS	153.03	152.93	146.61	142.92	143.05	141.89	137.22	7.51%
YoY %	0.07%	4.31%	2.58%	-0.09%	0.82%	3.40%	-	-
Horiz. %	111.52%	111.45%	106.84%	104.15%	104.25%	103.40%	100.00%	-
EPS	5.70	5.70	5.20	5.16	5.64	6.19	6.33	-6.73%
YoY %	0.00%	9.62%	0.78%	-8.51%	-8.89%	-2.21%	-	-
Horiz. %	90.05%	90.05%	82.15%	81.52%	89.10%	97.79%	100.00%	-
DPS	1.97	1.04	1.04	1.04	1.04	1.73	1.73	9.02%
YoY %	89.42%	0.00%	0.00%	0.00%	-39.88%	0.00%	-	-
Horiz. %	113.87%	60.12%	60.12%	60.12%	60.12%	100.00%	100.00%	-
NAPS	0.8384	0.777	0.6938	0.5497	0.4385	0.4347	0.4251	57.07%
YoY %	7.90%	11.99%	26.21%	25.36%	0.87%	2.26%	-	-
Horiz. %	197.22%	182.78%	163.21%	129.31%	103.15%	102.26%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	1.23	1.30	2.00	1.46	1.66	1.46	2.80	-
P/RPS	0.53	0.52	0.78	0.47	0.40	0.36	0.35	31.76%
YoY %	1.92%	-33.33%	65.96%	17.50%	11.11%	2.86%	-	-
Horiz. %	151.43%	148.57%	222.86%	134.29%	114.29%	102.86%	100.00%	-
P/EPS	14.15	13.84	21.87	12.97	10.17	8.13	7.64	50.64%
YoY %	2.24%	-36.72%	68.62%	27.53%	25.09%	6.41%	-	-
Horiz. %	185.21%	181.15%	286.26%	169.76%	133.12%	106.41%	100.00%	-
EY	7.07	7.23	4.57	7.71	9.84	12.30	13.09	-33.60%
YoY %	-2.21%	58.21%	-40.73%	-21.65%	-20.00%	-6.04%	-	-
Horiz. %	54.01%	55.23%	34.91%	58.90%	75.17%	93.96%	100.00%	-
DY	2.44	1.31	0.91	1.55	1.81	3.43	3.57	-22.35%
YoY %	86.26%	43.96%	-41.29%	-14.36%	-47.23%	-3.92%	-	-
Horiz. %	68.35%	36.69%	25.49%	43.42%	50.70%	96.08%	100.00%	-
P/NAPS	0.96	1.02	1.64	1.22	1.31	1.16	1.14	-10.79%
YoY %	-5.88%	-37.80%	34.43%	-6.87%	12.93%	1.75%	-	-
Horiz. %	84.21%	89.47%	143.86%	107.02%	114.91%	101.75%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	17/02/03	26/11/02	27/08/02	28/05/02	27/02/02	27/11/01	28/08/01	-
Price	1.28	1.22	1.66	1.54	1.34	1.98	1.71	-
P/RPS	0.55	0.48	0.64	0.49	0.32	0.48	0.22	83.89%
YoY %	14.58%	-25.00%	30.61%	53.12%	-33.33%	118.18%	-	-
Horiz. %	250.00%	218.18%	290.91%	222.73%	145.45%	218.18%	100.00%	-
P/EPS	14.72	12.99	18.15	13.68	8.21	11.03	4.67	114.52%
YoY %	13.32%	-28.43%	32.68%	66.63%	-25.57%	136.19%	-	-
Horiz. %	315.20%	278.16%	388.65%	292.93%	175.80%	236.19%	100.00%	-
EY	6.79	7.70	5.51	7.31	12.19	9.07	21.43	-53.42%
YoY %	-11.82%	39.75%	-24.62%	-40.03%	34.40%	-57.68%	-	-
Horiz. %	31.68%	35.93%	25.71%	34.11%	56.88%	42.32%	100.00%	-
DY	2.34	1.40	1.10	1.47	2.24	2.53	5.85	-45.62%
YoY %	67.14%	27.27%	-25.17%	-34.38%	-11.46%	-56.75%	-	-
Horiz. %	40.00%	23.93%	18.80%	25.13%	38.29%	43.25%	100.00%	-
P/NAPS	1.00	0.95	1.36	1.28	1.06	1.57	0.70	26.76%
YoY %	5.26%	-30.15%	6.25%	20.75%	-32.48%	124.29%	-	-
Horiz. %	142.86%	135.71%	194.29%	182.86%	151.43%	224.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos