[QSR] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.5%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 406,132 362,690 168,802 452,028 424,600 404,068 358,588 2.09%
PBT 58,956 -39,636 233,192 19,338 17,252 19,566 19,768 19.96%
Tax -9,800 -5,940 -4,960 -6,600 -5,600 -5,400 -5,600 9.77%
NP 49,156 -45,576 228,232 12,738 11,652 14,166 14,168 23.02%
-
NP to SH 49,156 -45,576 228,232 12,738 11,652 14,166 14,168 23.02%
-
Tax Rate 16.62% - 2.13% 34.13% 32.46% 27.60% 28.33% -
Total Cost 356,976 408,266 -59,430 439,290 412,948 389,902 344,420 0.59%
-
Net Worth 404,021 120,513 137,247 278,276 200,217 122,360 109,941 24.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 14,429 13,146 - - - - - -
Div Payout % 29.35% 0.00% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 404,021 120,513 137,247 278,276 200,217 122,360 109,941 24.21%
NOSH 240,489 219,115 105,574 195,969 164,112 49,740 49,747 30.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.10% -12.57% 135.21% 2.82% 2.74% 3.51% 3.95% -
ROE 12.17% -37.82% 166.29% 4.58% 5.82% 11.58% 12.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 168.88 165.52 159.89 230.66 258.72 812.36 720.82 -21.47%
EPS 20.44 -20.80 216.18 6.50 7.10 28.48 28.48 -5.37%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.55 1.30 1.42 1.22 2.46 2.21 -4.46%
Adjusted Per Share Value based on latest NOSH - 195,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 141.02 125.94 58.61 156.96 147.43 140.30 124.51 2.09%
EPS 17.07 -15.83 79.25 4.42 4.05 4.92 4.92 23.02%
DPS 5.01 4.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4029 0.4185 0.4766 0.9663 0.6952 0.4249 0.3817 24.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.18 3.18 1.80 1.41 2.00 2.80 3.20 -
P/RPS 1.88 1.92 1.13 0.00 0.77 0.34 0.44 27.37%
P/EPS 15.56 -15.29 0.83 0.00 28.17 9.83 11.24 5.56%
EY 6.43 -6.54 120.10 0.00 3.55 10.17 8.90 -5.27%
DY 1.89 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.78 1.38 1.41 1.64 1.14 1.45 4.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 29/08/00 -
Price 3.18 3.08 1.82 1.65 1.66 1.71 3.22 -
P/RPS 1.88 1.86 1.14 0.00 0.64 0.21 0.45 26.89%
P/EPS 15.56 -14.81 0.84 0.00 23.38 6.00 11.31 5.45%
EY 6.43 -6.75 118.78 0.00 4.28 16.65 8.84 -5.16%
DY 1.89 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.60 1.40 1.65 1.36 0.70 1.46 4.39%

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