[QSR] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 74.39%
YoY- 665.45%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,005,534 391,841 338,943 319,088 284,056 172,634 346,638 33.95%
PBT 160,025 72,153 56,781 51,761 -2,096 125,114 18,460 43.27%
Tax -47,000 -9,600 -8,000 -8,900 -5,484 -4,914 -6,000 40.88%
NP 113,025 62,553 48,781 42,861 -7,580 120,200 12,460 44.36%
-
NP to SH 64,708 63,496 48,781 42,861 -7,580 120,200 12,460 31.56%
-
Tax Rate 29.37% 13.31% 14.09% 17.19% - 3.93% 32.50% -
Total Cost 1,892,509 329,288 290,162 276,227 291,636 52,434 334,178 33.47%
-
Net Worth 642,887 592,958 466,216 409,116 135,357 180,843 284,072 14.56%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 11,180 10,980 9,815 7,219 6,767 - - -
Div Payout % 17.28% 17.29% 20.12% 16.84% 0.00% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 642,887 592,958 466,216 409,116 135,357 180,843 284,072 14.56%
NOSH 279,516 274,517 245,377 240,656 225,595 135,972 195,911 6.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.64% 15.96% 14.39% 13.43% -2.67% 69.63% 3.59% -
ROE 10.07% 10.71% 10.46% 10.48% -5.60% 66.47% 4.39% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 717.50 142.74 138.13 132.59 125.91 126.96 176.94 26.25%
EPS 23.15 23.13 19.88 17.81 -3.36 88.40 6.36 24.00%
DPS 4.00 4.00 4.00 3.00 3.00 0.00 0.00 -
NAPS 2.30 2.16 1.90 1.70 0.60 1.33 1.45 7.98%
Adjusted Per Share Value based on latest NOSH - 240,565
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 696.38 136.06 117.69 110.80 98.63 59.94 120.36 33.95%
EPS 22.47 22.05 16.94 14.88 -2.63 41.74 4.33 31.54%
DPS 3.88 3.81 3.41 2.51 2.35 0.00 0.00 -
NAPS 2.2323 2.0589 1.6188 1.4206 0.47 0.6279 0.9864 14.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.25 2.32 3.30 3.60 3.08 1.87 1.72 -
P/RPS 0.45 1.63 2.39 2.72 2.45 1.47 0.00 -
P/EPS 14.04 10.03 16.60 20.21 -91.67 2.12 0.00 -
EY 7.12 9.97 6.02 4.95 -1.09 47.27 0.00 -
DY 1.23 1.72 1.21 0.83 0.97 0.00 0.00 -
P/NAPS 1.41 1.07 1.74 2.12 5.13 1.41 1.72 -3.25%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 20/11/08 29/11/07 20/11/06 10/11/05 29/10/04 20/11/03 -
Price 3.35 2.20 3.22 3.56 3.22 2.04 1.99 -
P/RPS 0.47 1.54 2.33 2.68 2.56 1.61 0.00 -
P/EPS 14.47 9.51 16.20 19.99 -95.83 2.31 0.00 -
EY 6.91 10.51 6.17 5.00 -1.04 43.33 0.00 -
DY 1.19 1.82 1.24 0.84 0.93 0.00 0.00 -
P/NAPS 1.46 1.02 1.69 2.09 5.37 1.53 1.99 -5.02%

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