[QSR] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 77.82%
YoY- -106.31%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 522,454 451,924 425,450 378,741 230,178 462,184 448,958 2.55%
PBT 96,204 75,708 69,014 -2,794 166,818 24,613 19,945 29.95%
Tax -12,800 -10,666 -11,866 -7,312 -6,552 -8,000 -5,564 14.88%
NP 83,404 65,041 57,148 -10,106 160,266 16,613 14,381 34.00%
-
NP to SH 84,661 65,041 57,148 -10,106 160,266 16,613 14,381 34.33%
-
Tax Rate 13.31% 14.09% 17.19% - 3.93% 32.50% 27.90% -
Total Cost 439,050 386,882 368,302 388,847 69,912 445,570 434,577 0.17%
-
Net Worth 592,958 466,216 409,116 135,357 180,843 284,072 223,761 17.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 14,640 13,086 9,626 9,023 - - - -
Div Payout % 17.29% 20.12% 16.84% 0.00% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 592,958 466,216 409,116 135,357 180,843 284,072 223,761 17.61%
NOSH 274,517 245,377 240,656 225,595 135,972 195,911 174,813 7.80%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.96% 14.39% 13.43% -2.67% 69.63% 3.59% 3.20% -
ROE 14.28% 13.95% 13.97% -7.47% 88.62% 5.85% 6.43% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 190.32 184.18 176.79 167.89 169.28 235.91 256.82 -4.86%
EPS 30.84 26.51 23.75 -4.48 117.87 8.48 8.23 24.60%
DPS 5.33 5.33 4.00 4.00 0.00 0.00 0.00 -
NAPS 2.16 1.90 1.70 0.60 1.33 1.45 1.28 9.10%
Adjusted Per Share Value based on latest NOSH - 225,973
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 181.41 156.92 147.73 131.51 79.92 160.48 155.89 2.55%
EPS 29.40 22.58 19.84 -3.51 55.65 5.77 4.99 34.35%
DPS 5.08 4.54 3.34 3.13 0.00 0.00 0.00 -
NAPS 2.0589 1.6188 1.4206 0.47 0.6279 0.9864 0.777 17.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.32 3.30 3.60 3.08 1.87 1.72 1.30 -
P/RPS 1.22 1.79 2.04 1.83 1.10 0.00 0.51 15.63%
P/EPS 7.52 12.45 15.16 -68.75 1.59 0.00 15.80 -11.62%
EY 13.29 8.03 6.60 -1.45 63.03 0.00 6.33 13.14%
DY 2.30 1.62 1.11 1.30 0.00 0.00 0.00 -
P/NAPS 1.07 1.74 2.12 5.13 1.41 1.72 1.02 0.80%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 29/11/07 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 -
Price 2.20 3.22 3.56 3.22 2.04 1.99 1.22 -
P/RPS 1.16 1.75 2.01 1.92 1.21 0.00 0.48 15.82%
P/EPS 7.13 12.15 14.99 -71.87 1.73 0.00 14.83 -11.48%
EY 14.02 8.23 6.67 -1.39 57.78 0.00 6.74 12.97%
DY 2.42 1.66 1.12 1.24 0.00 0.00 0.00 -
P/NAPS 1.02 1.69 2.09 5.37 1.53 1.99 0.95 1.19%

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