[QSR] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 20.7%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 634,220 128,828 103,801 99,385 92,503 0 113,699 33.13%
PBT 48,826 23,430 14,800 14,338 11,082 0 4,833 46.97%
Tax -14,000 -3,370 -1,520 -2,386 -3,422 0 -1,600 43.50%
NP 34,826 20,060 13,280 11,952 7,660 0 3,233 48.55%
-
NP to SH 20,188 20,453 13,280 11,952 7,660 0 3,233 35.66%
-
Tax Rate 28.67% 14.38% 10.27% 16.64% 30.88% - 33.11% -
Total Cost 599,394 108,768 90,521 87,433 84,843 0 110,466 32.52%
-
Net Worth 641,961 537,695 438,583 391,199 120,314 -6,957,668,323 280,193 14.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - 7,199 - - - -
Div Payout % - - - 60.24% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 641,961 537,695 438,583 391,199 120,314 -6,957,668,323 280,193 14.80%
NOSH 281,562 257,270 245,018 239,999 200,523 195,990 195,939 6.22%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.49% 15.57% 12.79% 12.03% 8.28% 0.00% 2.84% -
ROE 3.14% 3.80% 3.03% 3.06% 6.37% 0.00% 1.15% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 225.25 50.07 42.36 41.41 46.13 0.00 58.03 25.33%
EPS 7.17 7.95 5.42 4.98 3.82 0.00 1.65 27.71%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.28 2.09 1.79 1.63 0.60 -35,500.00 1.43 8.07%
Adjusted Per Share Value based on latest NOSH - 239,999
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 220.22 44.73 36.04 34.51 32.12 0.00 39.48 33.13%
EPS 7.01 7.10 4.61 4.15 2.66 0.00 1.12 35.71%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.2291 1.867 1.5229 1.3584 0.4178 -24,158.93 0.9729 14.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.82 1.93 3.72 3.00 3.26 2.07 1.21 -
P/RPS 1.25 3.85 8.78 7.24 7.07 0.00 0.00 -
P/EPS 39.33 24.28 68.63 60.24 85.34 0.00 0.00 -
EY 2.54 4.12 1.46 1.66 1.17 0.00 0.00 -
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.92 2.08 1.84 5.43 0.00 1.21 0.40%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 21/05/08 22/05/07 16/05/06 19/05/05 27/05/04 20/05/03 -
Price 2.72 2.44 3.56 3.20 2.91 2.03 1.33 -
P/RPS 1.21 4.87 8.40 7.73 6.31 0.00 0.00 -
P/EPS 37.94 30.69 65.68 64.26 76.18 0.00 0.00 -
EY 2.64 3.26 1.52 1.56 1.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 1.99 1.96 4.85 0.00 1.33 -1.83%

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