[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
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 440,725 440,422 422,231 411,590 411,965 408,625 395,185 7.52%
PBT 21,422 21,234 20,019 19,455 21,176 20,489 20,190 4.01%
Tax -5,020 -4,811 -5,038 -4,606 -4,938 -2,653 -1,953 87.32%
NP 16,402 16,423 14,981 14,849 16,238 17,836 18,237 -6.80%
-
NP to SH 16,402 16,423 14,981 14,849 16,238 17,836 18,237 -6.80%
-
Tax Rate 23.43% 22.66% 25.17% 23.68% 23.32% 12.95% 9.67% -
Total Cost 424,323 423,999 407,250 396,741 395,727 390,789 376,948 8.18%
-
Net Worth 241,467 223,769 199,816 158,313 126,295 125,194 122,440 57.06%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,659 2,983 2,983 2,983 2,983 4,976 4,976 8.92%
Div Payout % 34.50% 18.17% 19.91% 20.09% 18.37% 27.90% 27.29% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 241,467 223,769 199,816 158,313 126,295 125,194 122,440 57.06%
NOSH 188,646 174,820 163,783 131,927 99,445 99,360 49,772 142.50%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.72% 3.73% 3.55% 3.61% 3.94% 4.36% 4.61% -
ROE 6.79% 7.34% 7.50% 9.38% 12.86% 14.25% 14.89% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 233.62 251.93 257.80 311.98 414.26 411.26 793.98 -55.66%
EPS 8.69 9.39 9.15 11.26 16.33 17.95 36.64 -61.58%
DPS 3.00 1.71 1.82 2.26 3.00 5.01 10.00 -55.08%
NAPS 1.28 1.28 1.22 1.20 1.27 1.26 2.46 -35.23%
Adjusted Per Share Value based on latest NOSH - 131,927
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 153.03 152.93 146.61 142.92 143.05 141.89 137.22 7.51%
EPS 5.70 5.70 5.20 5.16 5.64 6.19 6.33 -6.73%
DPS 1.97 1.04 1.04 1.04 1.04 1.73 1.73 9.02%
NAPS 0.8384 0.777 0.6938 0.5497 0.4385 0.4347 0.4251 57.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
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%
P/EPS 14.15 13.84 21.87 12.97 10.17 8.13 7.64 50.64%
EY 7.07 7.23 4.57 7.71 9.84 12.30 13.09 -33.60%
DY 2.44 1.31 0.91 1.55 1.81 3.43 3.57 -22.35%
P/NAPS 0.96 1.02 1.64 1.22 1.31 1.16 1.14 -10.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
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%
P/EPS 14.72 12.99 18.15 13.68 8.21 11.03 4.67 114.52%
EY 6.79 7.70 5.51 7.31 12.19 9.07 21.43 -53.42%
DY 2.34 1.40 1.10 1.47 2.24 2.53 5.85 -45.62%
P/NAPS 1.00 0.95 1.36 1.28 1.06 1.57 0.70 26.76%

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