[QSR] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -94.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 128,828 103,801 99,385 92,503 0 113,699 101,662 4.02%
PBT 23,430 14,800 14,338 11,082 0 4,833 3,248 38.96%
Tax -3,370 -1,520 -2,386 -3,422 0 -1,600 -1,058 21.27%
NP 20,060 13,280 11,952 7,660 0 3,233 2,190 44.59%
-
NP to SH 20,453 13,280 11,952 7,660 0 3,233 2,190 45.06%
-
Tax Rate 14.38% 10.27% 16.64% 30.88% - 33.11% 32.57% -
Total Cost 108,768 90,521 87,433 84,843 0 110,466 99,472 1.49%
-
Net Worth 537,695 438,583 391,199 120,314 -6,957,668,323 280,193 158,313 22.58%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 7,199 - - - - -
Div Payout % - - 60.24% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 537,695 438,583 391,199 120,314 -6,957,668,323 280,193 158,313 22.58%
NOSH 257,270 245,018 239,999 200,523 195,990 195,939 131,927 11.76%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.57% 12.79% 12.03% 8.28% 0.00% 2.84% 2.15% -
ROE 3.80% 3.03% 3.06% 6.37% 0.00% 1.15% 1.38% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 50.07 42.36 41.41 46.13 0.00 58.03 77.06 -6.92%
EPS 7.95 5.42 4.98 3.82 0.00 1.65 1.66 29.79%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.79 1.63 0.60 -35,500.00 1.43 1.20 9.67%
Adjusted Per Share Value based on latest NOSH - 200,523
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.73 36.04 34.51 32.12 0.00 39.48 35.30 4.02%
EPS 7.10 4.61 4.15 2.66 0.00 1.12 0.76 45.07%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.867 1.5229 1.3584 0.4178 -24,158.93 0.9729 0.5497 22.58%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.93 3.72 3.00 3.26 2.07 1.21 1.46 -
P/RPS 3.85 8.78 7.24 7.07 0.00 0.00 1.89 12.57%
P/EPS 24.28 68.63 60.24 85.34 0.00 0.00 87.95 -19.29%
EY 4.12 1.46 1.66 1.17 0.00 0.00 1.14 23.85%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.08 1.84 5.43 0.00 1.21 1.22 -4.59%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 22/05/07 16/05/06 19/05/05 27/05/04 20/05/03 28/05/02 -
Price 2.44 3.56 3.20 2.91 2.03 1.33 1.54 -
P/RPS 4.87 8.40 7.73 6.31 0.00 0.00 2.00 15.97%
P/EPS 30.69 65.68 64.26 76.18 0.00 0.00 92.77 -16.82%
EY 3.26 1.52 1.56 1.31 0.00 0.00 1.08 20.19%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.99 1.96 4.85 0.00 1.33 1.28 -1.48%

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