[QSR] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.23%
YoY- 27.08%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 428,543 386,146 262,796 478,450 440,725 411,965 372,445 2.36%
PBT 65,832 19,480 140,958 28,854 21,422 21,176 20,291 21.66%
Tax -11,286 -9,578 -8,734 -7,883 -4,920 -4,937 -2,053 32.83%
NP 54,546 9,902 132,224 20,971 16,502 16,239 18,238 20.02%
-
NP to SH 54,546 9,902 132,224 20,971 16,502 16,239 18,238 20.02%
-
Tax Rate 17.14% 49.17% 6.20% 27.32% 22.97% 23.31% 10.12% -
Total Cost 373,997 376,244 130,572 457,479 424,223 395,726 354,207 0.90%
-
Net Worth 419,741 362,195 208,559 286,146 241,125 126,369 115,915 23.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 21,710 16,046 6,045 - 5,651 9,950 - -
Div Payout % 39.80% 162.05% 4.57% - 34.25% 61.27% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 419,741 362,195 208,559 286,146 241,125 126,369 115,915 23.90%
NOSH 241,230 229,237 151,130 195,990 188,378 99,503 49,749 30.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.73% 2.56% 50.31% 4.38% 3.74% 3.94% 4.90% -
ROE 13.00% 2.73% 63.40% 7.33% 6.84% 12.85% 15.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 177.65 168.45 173.89 244.12 233.96 414.02 748.65 -21.30%
EPS 22.62 4.32 87.49 10.70 8.76 16.32 36.66 -7.72%
DPS 9.00 7.00 4.00 0.00 3.00 10.00 0.00 -
NAPS 1.74 1.58 1.38 1.46 1.28 1.27 2.33 -4.74%
Adjusted Per Share Value based on latest NOSH - 196,105
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.80 134.08 91.25 166.13 153.03 143.05 129.32 2.36%
EPS 18.94 3.44 45.91 7.28 5.73 5.64 6.33 20.03%
DPS 7.54 5.57 2.10 0.00 1.96 3.46 0.00 -
NAPS 1.4575 1.2576 0.7242 0.9936 0.8373 0.4388 0.4025 23.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.36 3.20 2.69 2.05 1.23 1.66 2.55 -
P/RPS 1.89 1.90 1.55 0.00 0.53 0.40 0.34 33.07%
P/EPS 14.86 74.08 3.07 -5,658.89 14.04 10.17 6.96 13.46%
EY 6.73 1.35 32.52 -0.02 7.12 9.83 14.38 -11.88%
DY 2.68 2.19 1.49 0.00 2.44 6.02 0.00 -
P/NAPS 1.93 2.03 1.95 0.00 0.96 1.31 1.09 9.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 21/02/06 18/02/05 26/02/04 17/02/03 27/02/02 27/02/01 -
Price 3.40 3.20 3.12 2.03 1.28 1.34 2.50 -
P/RPS 1.91 1.90 1.79 0.00 0.55 0.32 0.33 33.97%
P/EPS 15.04 74.08 3.57 -5,603.68 14.61 8.21 6.82 14.08%
EY 6.65 1.35 28.04 -0.02 6.84 12.18 14.66 -12.33%
DY 2.65 2.19 1.28 0.00 2.34 7.46 0.00 -
P/NAPS 1.95 2.03 2.26 0.00 1.00 1.06 1.07 10.51%

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