[QSR] YoY Cumulative 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- 95.64%
YoY- 15.52%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 319,088 284,056 172,634 346,638 336,719 308,262 272,082 2.69%
PBT 51,761 -2,096 125,114 18,460 14,959 14,901 14,703 23.32%
Tax -8,900 -5,484 -4,914 -6,000 -4,173 -4,400 -3,800 15.23%
NP 42,861 -7,580 120,200 12,460 10,786 10,501 10,903 25.61%
-
NP to SH 42,861 -7,580 120,200 12,460 10,786 10,501 10,903 25.61%
-
Tax Rate 17.19% - 3.93% 32.50% 27.90% 29.53% 25.85% -
Total Cost 276,227 291,636 52,434 334,178 325,933 297,761 261,179 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 7,219 6,767 - - - - - -
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 10.48% -5.60% 66.47% 4.39% 4.82% 8.37% 9.61% -
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 132.59 125.91 126.96 176.94 192.62 309.70 547.01 -21.02%
EPS 17.81 -3.36 88.40 6.36 6.17 10.55 21.92 -3.39%
DPS 3.00 3.00 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 110.80 98.63 59.94 120.36 116.92 107.04 94.47 2.69%
EPS 14.88 -2.63 41.74 4.33 3.75 3.65 3.79 25.58%
DPS 2.51 2.35 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 2.72 2.45 1.47 0.00 0.67 0.47 0.53 31.31%
P/EPS 20.21 -91.67 2.12 0.00 21.07 13.84 13.32 7.19%
EY 4.95 -1.09 47.27 0.00 4.75 7.23 7.51 -6.70%
DY 0.83 0.97 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 2.68 2.56 1.61 0.00 0.63 0.64 0.56 29.79%
P/EPS 19.99 -95.83 2.31 0.00 19.77 18.77 14.05 6.05%
EY 5.00 -1.04 43.33 0.00 5.06 5.33 7.12 -5.71%
DY 0.84 0.93 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