[QSR] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3.0%
YoY- -13.75%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 103,681 88,842 84,401 112,315 110,638 99,997 89,732 2.43%
PBT 15,140 -28,700 116,596 4,836 5,378 4,814 4,386 22.92%
Tax -2,514 -1,748 -2,480 -1,700 -1,742 -1,310 -1,260 12.19%
NP 12,626 -30,448 114,116 3,136 3,636 3,504 3,126 26.18%
-
NP to SH 12,626 -30,448 114,116 3,136 3,636 3,504 3,126 26.18%
-
Tax Rate 16.61% - 2.13% 35.15% 32.39% 27.21% 28.73% -
Total Cost 91,055 119,290 -29,715 109,179 107,002 96,493 86,606 0.83%
-
Net Worth 404,031 120,477 137,247 278,319 199,816 122,440 110,007 24.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 6,571 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 404,031 120,477 137,247 278,319 199,816 122,440 110,007 24.20%
NOSH 240,495 219,050 105,574 195,999 163,783 49,772 49,777 30.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.18% -34.27% 135.21% 2.79% 3.29% 3.50% 3.48% -
ROE 3.13% -25.27% 83.15% 1.13% 1.82% 2.86% 2.84% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 43.11 40.56 79.94 57.30 67.55 200.91 180.27 -21.20%
EPS 5.25 -13.90 108.09 1.60 2.22 7.04 6.28 -2.94%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.55 1.30 1.42 1.22 2.46 2.21 -4.46%
Adjusted Per Share Value based on latest NOSH - 195,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 36.00 30.85 29.31 39.00 38.42 34.72 31.16 2.43%
EPS 4.38 -10.57 39.62 1.09 1.26 1.22 1.09 26.07%
DPS 0.00 2.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4029 0.4183 0.4766 0.9664 0.6938 0.4251 0.382 24.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.18 3.18 1.80 1.41 2.00 2.80 3.20 -
P/RPS 7.38 7.84 2.25 0.00 2.96 1.39 1.78 26.73%
P/EPS 60.57 -22.88 1.67 0.00 90.09 39.77 50.96 2.91%
EY 1.65 -4.37 60.05 0.00 1.11 2.51 1.96 -2.82%
DY 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.78 1.38 1.41 1.64 1.14 1.45 4.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 29/08/00 -
Price 3.18 3.08 1.82 1.65 1.66 1.71 3.22 -
P/RPS 7.38 7.59 2.28 0.00 2.46 0.85 1.79 26.61%
P/EPS 60.57 -22.16 1.68 0.00 74.77 24.29 51.27 2.81%
EY 1.65 -4.51 59.39 0.00 1.34 4.12 1.95 -2.74%
DY 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.60 1.40 1.65 1.36 0.70 1.46 4.39%

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