[QSR] YoY Cumulative 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- 66.74%
YoY- -106.31%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 391,841 338,943 319,088 284,056 172,634 346,638 336,719 2.55%
PBT 72,153 56,781 51,761 -2,096 125,114 18,460 14,959 29.95%
Tax -9,600 -8,000 -8,900 -5,484 -4,914 -6,000 -4,173 14.88%
NP 62,553 48,781 42,861 -7,580 120,200 12,460 10,786 34.00%
-
NP to SH 63,496 48,781 42,861 -7,580 120,200 12,460 10,786 34.33%
-
Tax Rate 13.31% 14.09% 17.19% - 3.93% 32.50% 27.90% -
Total Cost 329,288 290,162 276,227 291,636 52,434 334,178 325,933 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 10,980 9,815 7,219 6,767 - - - -
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 10.71% 10.46% 10.48% -5.60% 66.47% 4.39% 4.82% -
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 142.74 138.13 132.59 125.91 126.96 176.94 192.62 -4.86%
EPS 23.13 19.88 17.81 -3.36 88.40 6.36 6.17 24.61%
DPS 4.00 4.00 3.00 3.00 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 136.06 117.69 110.80 98.63 59.94 120.36 116.92 2.55%
EPS 22.05 16.94 14.88 -2.63 41.74 4.33 3.75 34.31%
DPS 3.81 3.41 2.51 2.35 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 1.63 2.39 2.72 2.45 1.47 0.00 0.67 15.95%
P/EPS 10.03 16.60 20.21 -91.67 2.12 0.00 21.07 -11.62%
EY 9.97 6.02 4.95 -1.09 47.27 0.00 4.75 13.14%
DY 1.72 1.21 0.83 0.97 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 1.54 2.33 2.68 2.56 1.61 0.00 0.63 16.04%
P/EPS 9.51 16.20 19.99 -95.83 2.31 0.00 19.77 -11.47%
EY 10.51 6.17 5.00 -1.04 43.33 0.00 5.06 12.94%
DY 1.82 1.24 0.84 0.93 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