[QSR] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Revenue 103,801 99,385 92,503 0 113,699 101,662 89,562 2.12%
PBT 14,800 14,338 11,082 0 4,833 3,248 5,498 15.18%
Tax -1,520 -2,386 -3,422 0 -1,600 -1,058 -1,540 -0.18%
NP 13,280 11,952 7,660 0 3,233 2,190 3,958 18.87%
-
NP to SH 13,280 11,952 7,660 0 3,233 2,190 3,958 18.87%
-
Tax Rate 10.27% 16.64% 30.88% - 33.11% 32.57% 28.01% -
Total Cost 90,521 87,433 84,843 0 110,466 99,472 85,604 0.80%
-
Net Worth 438,583 391,199 120,314 -6,957,668,323 280,193 158,313 106,408 22.41%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Div - 7,199 - - - - - -
Div Payout % - 60.24% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Net Worth 438,583 391,199 120,314 -6,957,668,323 280,193 158,313 106,408 22.41%
NOSH 245,018 239,999 200,523 195,990 195,939 131,927 49,723 25.57%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
NP Margin 12.79% 12.03% 8.28% 0.00% 2.84% 2.15% 4.42% -
ROE 3.03% 3.06% 6.37% 0.00% 1.15% 1.38% 3.72% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 42.36 41.41 46.13 0.00 58.03 77.06 180.12 -18.67%
EPS 5.42 4.98 3.82 0.00 1.65 1.66 7.96 -5.34%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.63 0.60 -35,500.00 1.43 1.20 2.14 -2.51%
Adjusted Per Share Value based on latest NOSH - 196,105
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 36.04 34.51 32.12 0.00 39.48 35.30 31.10 2.12%
EPS 4.61 4.15 2.66 0.00 1.12 0.76 1.37 18.91%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5229 1.3584 0.4178 -24,158.93 0.9729 0.5497 0.3695 22.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 -
Price 3.72 3.00 3.26 2.07 1.21 1.46 3.88 -
P/RPS 8.78 7.24 7.07 0.00 0.00 1.89 2.15 22.25%
P/EPS 68.63 60.24 85.34 0.00 0.00 87.95 48.74 5.00%
EY 1.46 1.66 1.17 0.00 0.00 1.14 2.05 -4.73%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.84 5.43 0.00 1.21 1.22 1.81 2.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 22/05/07 16/05/06 19/05/05 27/05/04 20/05/03 28/05/02 30/05/00 -
Price 3.56 3.20 2.91 2.03 1.33 1.54 3.40 -
P/RPS 8.40 7.73 6.31 0.00 0.00 2.00 1.89 23.73%
P/EPS 65.68 64.26 76.18 0.00 0.00 92.77 42.71 6.33%
EY 1.52 1.56 1.31 0.00 0.00 1.08 2.34 -5.97%
DY 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.96 4.85 0.00 1.33 1.28 1.59 3.25%

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