[QSR] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 14.75%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 386,146 262,796 478,450 440,725 411,965 372,445 346,128 -0.11%
PBT 19,480 140,958 28,854 21,422 21,176 20,291 17,389 -0.12%
Tax -9,578 -8,734 -7,883 -4,920 -4,937 -2,053 326 -
NP 9,902 132,224 20,971 16,502 16,239 18,238 17,715 0.62%
-
NP to SH 9,902 132,224 20,971 16,502 16,239 18,238 17,715 0.62%
-
Tax Rate 49.17% 6.20% 27.32% 22.97% 23.31% 10.12% -1.87% -
Total Cost 376,244 130,572 457,479 424,223 395,726 354,207 328,413 -0.14%
-
Net Worth 362,195 208,559 286,146 241,125 126,369 115,915 102,479 -1.33%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 16,046 6,045 - 5,651 9,950 - - -100.00%
Div Payout % 162.05% 4.57% - 34.25% 61.27% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 362,195 208,559 286,146 241,125 126,369 115,915 102,479 -1.33%
NOSH 229,237 151,130 195,990 188,378 99,503 49,749 49,747 -1.61%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.56% 50.31% 4.38% 3.74% 3.94% 4.90% 5.12% -
ROE 2.73% 63.40% 7.33% 6.84% 12.85% 15.73% 17.29% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 168.45 173.89 244.12 233.96 414.02 748.65 695.77 1.51%
EPS 4.32 87.49 10.70 8.76 16.32 36.66 35.61 2.26%
DPS 7.00 4.00 0.00 3.00 10.00 0.00 0.00 -100.00%
NAPS 1.58 1.38 1.46 1.28 1.27 2.33 2.06 0.28%
Adjusted Per Share Value based on latest NOSH - 188,646
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 134.08 91.25 166.13 153.03 143.05 129.32 120.19 -0.11%
EPS 3.44 45.91 7.28 5.73 5.64 6.33 6.15 0.61%
DPS 5.57 2.10 0.00 1.96 3.46 0.00 0.00 -100.00%
NAPS 1.2576 0.7242 0.9936 0.8373 0.4388 0.4025 0.3558 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.20 2.69 2.05 1.23 1.66 2.55 0.00 -
P/RPS 1.90 1.55 0.00 0.53 0.40 0.34 0.00 -100.00%
P/EPS 74.08 3.07 -5,658.89 14.04 10.17 6.96 0.00 -100.00%
EY 1.35 32.52 -0.02 7.12 9.83 14.38 0.00 -100.00%
DY 2.19 1.49 0.00 2.44 6.02 0.00 0.00 -100.00%
P/NAPS 2.03 1.95 0.00 0.96 1.31 1.09 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 18/02/05 26/02/04 17/02/03 27/02/02 27/02/01 29/02/00 -
Price 3.20 3.12 2.03 1.28 1.34 2.50 3.80 -
P/RPS 1.90 1.79 0.00 0.55 0.32 0.33 0.55 -1.30%
P/EPS 74.08 3.57 -5,603.68 14.61 8.21 6.82 10.67 -2.03%
EY 1.35 28.04 -0.02 6.84 12.18 14.66 9.37 2.08%
DY 2.19 1.28 0.00 2.34 7.46 0.00 0.00 -100.00%
P/NAPS 2.03 2.26 0.00 1.00 1.06 1.07 1.84 -0.10%

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