[QSR] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 30.42%
YoY- 15.52%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 425,450 378,741 230,178 462,184 448,958 411,016 362,776 2.69%
PBT 69,014 -2,794 166,818 24,613 19,945 19,868 19,604 23.32%
Tax -11,866 -7,312 -6,552 -8,000 -5,564 -5,866 -5,066 15.23%
NP 57,148 -10,106 160,266 16,613 14,381 14,001 14,537 25.61%
-
NP to SH 57,148 -10,106 160,266 16,613 14,381 14,001 14,537 25.61%
-
Tax Rate 17.19% - 3.93% 32.50% 27.90% 29.52% 25.84% -
Total Cost 368,302 388,847 69,912 445,570 434,577 397,014 348,238 0.93%
-
Net Worth 409,116 135,357 180,843 284,072 223,761 125,414 113,407 23.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,626 9,023 - - - - - -
Div Payout % 16.84% 0.00% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 409,116 135,357 180,843 284,072 223,761 125,414 113,407 23.82%
NOSH 240,656 225,595 135,972 195,911 174,813 99,535 49,739 30.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.43% -2.67% 69.63% 3.59% 3.20% 3.41% 4.01% -
ROE 13.97% -7.47% 88.62% 5.85% 6.43% 11.16% 12.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 176.79 167.89 169.28 235.91 256.82 412.93 729.35 -21.02%
EPS 23.75 -4.48 117.87 8.48 8.23 14.07 29.23 -3.39%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 0.60 1.33 1.45 1.28 1.26 2.28 -4.77%
Adjusted Per Share Value based on latest NOSH - 195,852
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 147.73 131.51 79.92 160.48 155.89 142.72 125.97 2.69%
EPS 19.84 -3.51 55.65 5.77 4.99 4.86 5.05 25.60%
DPS 3.34 3.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4206 0.47 0.6279 0.9864 0.777 0.4355 0.3938 23.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.60 3.08 1.87 1.72 1.30 1.46 2.92 -
P/RPS 2.04 1.83 1.10 0.00 0.51 0.35 0.40 31.18%
P/EPS 15.16 -68.75 1.59 0.00 15.80 10.38 9.99 7.19%
EY 6.60 -1.45 63.03 0.00 6.33 9.63 10.01 -6.70%
DY 1.11 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 5.13 1.41 1.72 1.02 1.16 1.28 8.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 -
Price 3.56 3.22 2.04 1.99 1.22 1.98 3.08 -
P/RPS 2.01 1.92 1.21 0.00 0.48 0.48 0.42 29.79%
P/EPS 14.99 -71.87 1.73 0.00 14.83 14.08 10.54 6.04%
EY 6.67 -1.39 57.78 0.00 6.74 7.10 9.49 -5.70%
DY 1.12 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 5.37 1.53 1.99 0.95 1.57 1.35 7.55%

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