[QSR] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 97.0%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 203,066 181,345 84,401 226,014 212,300 202,034 179,294 2.09%
PBT 29,478 -19,818 116,596 9,669 8,626 9,783 9,884 19.96%
Tax -4,900 -2,970 -2,480 -3,300 -2,800 -2,700 -2,800 9.77%
NP 24,578 -22,788 114,116 6,369 5,826 7,083 7,084 23.02%
-
NP to SH 24,578 -22,788 114,116 6,369 5,826 7,083 7,084 23.02%
-
Tax Rate 16.62% - 2.13% 34.13% 32.46% 27.60% 28.33% -
Total Cost 178,488 204,133 -29,715 219,645 206,474 194,951 172,210 0.59%
-
Net Worth 404,021 120,513 137,247 278,276 200,217 122,360 109,941 24.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,214 6,573 - - - - - -
Div Payout % 29.35% 0.00% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 404,021 120,513 137,247 278,276 200,217 122,360 109,941 24.21%
NOSH 240,489 219,115 105,574 195,969 164,112 49,740 49,747 30.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.10% -12.57% 135.21% 2.82% 2.74% 3.51% 3.95% -
ROE 6.08% -18.91% 83.15% 2.29% 2.91% 5.79% 6.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 84.44 82.76 79.94 115.33 129.36 406.18 360.41 -21.47%
EPS 10.22 -10.40 108.09 3.25 3.55 14.24 14.24 -5.37%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.55 1.30 1.42 1.22 2.46 2.21 -4.46%
Adjusted Per Share Value based on latest NOSH - 195,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.51 62.97 29.31 78.48 73.72 70.15 62.26 2.09%
EPS 8.53 -7.91 39.62 2.21 2.02 2.46 2.46 23.01%
DPS 2.51 2.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4029 0.4185 0.4766 0.9663 0.6952 0.4249 0.3817 24.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.18 3.18 1.80 1.41 2.00 2.80 3.20 -
P/RPS 3.77 3.84 2.25 0.00 1.55 0.69 0.89 27.18%
P/EPS 31.12 -30.58 1.67 0.00 56.34 19.66 22.47 5.57%
EY 3.21 -3.27 60.05 0.00 1.78 5.09 4.45 -5.29%
DY 0.94 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.78 1.38 1.41 1.64 1.14 1.45 4.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 29/08/00 -
Price 3.18 3.08 1.82 1.65 1.66 1.71 3.22 -
P/RPS 3.77 3.72 2.28 0.00 1.28 0.42 0.89 27.18%
P/EPS 31.12 -29.62 1.68 0.00 46.76 12.01 22.61 5.46%
EY 3.21 -3.38 59.39 0.00 2.14 8.33 4.42 -5.18%
DY 0.94 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.60 1.40 1.65 1.36 0.70 1.46 4.39%

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