[QSR] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 2.82%
YoY- 207.86%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,622,774 520,070 426,828 406,132 362,690 168,802 452,028 34.01%
PBT 205,760 96,732 63,734 58,956 -39,636 233,192 19,338 48.25%
Tax -59,460 -13,600 -7,040 -9,800 -5,940 -4,960 -6,600 44.20%
NP 146,300 83,132 56,694 49,156 -45,576 228,232 12,738 50.15%
-
NP to SH 84,932 84,422 56,694 49,156 -45,576 228,232 12,738 37.15%
-
Tax Rate 28.90% 14.06% 11.05% 16.62% - 2.13% 34.13% -
Total Cost 2,476,474 436,938 370,134 356,976 408,266 -59,430 439,290 33.37%
-
Net Worth 639,937 568,589 456,497 404,021 120,513 137,247 278,276 14.87%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 22,453 21,660 19,634 14,429 13,146 - - -
Div Payout % 26.44% 25.66% 34.63% 29.35% 0.00% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 639,937 568,589 456,497 404,021 120,513 137,247 278,276 14.87%
NOSH 280,674 270,756 245,428 240,489 219,115 105,574 195,969 6.16%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.58% 15.98% 13.28% 12.10% -12.57% 135.21% 2.82% -
ROE 13.27% 14.85% 12.42% 12.17% -37.82% 166.29% 4.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 934.46 192.08 173.91 168.88 165.52 159.89 230.66 26.23%
EPS 30.26 31.18 23.10 20.44 -20.80 216.18 6.50 29.18%
DPS 8.00 8.00 8.00 6.00 6.00 0.00 0.00 -
NAPS 2.28 2.10 1.86 1.68 0.55 1.30 1.42 8.20%
Adjusted Per Share Value based on latest NOSH - 240,495
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 910.70 180.58 148.21 141.02 125.94 58.61 156.96 34.01%
EPS 29.49 29.31 19.69 17.07 -15.83 79.25 4.42 37.16%
DPS 7.80 7.52 6.82 5.01 4.56 0.00 0.00 -
NAPS 2.222 1.9743 1.5851 1.4029 0.4185 0.4766 0.9663 14.87%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.68 2.30 3.18 3.18 3.18 1.80 1.41 -
P/RPS 0.29 1.20 1.83 1.88 1.92 1.13 0.00 -
P/EPS 8.86 7.38 13.77 15.56 -15.29 0.83 0.00 -
EY 11.29 13.56 7.26 6.43 -6.54 120.10 0.00 -
DY 2.99 3.48 2.52 1.89 1.89 0.00 0.00 -
P/NAPS 1.18 1.10 1.71 1.89 5.78 1.38 1.41 -2.92%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 -
Price 2.73 2.31 3.10 3.18 3.08 1.82 1.65 -
P/RPS 0.29 1.20 1.78 1.88 1.86 1.14 0.00 -
P/EPS 9.02 7.41 13.42 15.56 -14.81 0.84 0.00 -
EY 11.08 13.50 7.45 6.43 -6.75 118.78 0.00 -
DY 2.93 3.46 2.58 1.89 1.95 0.00 0.00 -
P/NAPS 1.20 1.10 1.67 1.89 5.60 1.40 1.65 -5.16%

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