[QSR] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY- 3538.9%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 109,613 103,681 88,842 84,401 112,315 110,638 99,997 1.54%
PBT 17,067 15,140 -28,700 116,596 4,836 5,378 4,814 23.47%
Tax -2,000 -2,514 -1,748 -2,480 -1,700 -1,742 -1,310 7.30%
NP 15,067 12,626 -30,448 114,116 3,136 3,636 3,504 27.50%
-
NP to SH 15,067 12,626 -30,448 114,116 3,136 3,636 3,504 27.50%
-
Tax Rate 11.72% 16.61% - 2.13% 35.15% 32.39% 27.21% -
Total Cost 94,546 91,055 119,290 -29,715 109,179 107,002 96,493 -0.33%
-
Net Worth 456,427 404,031 120,477 137,247 278,319 199,816 122,440 24.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,815 - 6,571 - - - - -
Div Payout % 65.15% - 0.00% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 456,427 404,031 120,477 137,247 278,319 199,816 122,440 24.50%
NOSH 245,390 240,495 219,050 105,574 195,999 163,783 49,772 30.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.75% 12.18% -34.27% 135.21% 2.79% 3.29% 3.50% -
ROE 3.30% 3.13% -25.27% 83.15% 1.13% 1.82% 2.86% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.67 43.11 40.56 79.94 57.30 67.55 200.91 -22.15%
EPS 6.14 5.25 -13.90 108.09 1.60 2.22 7.04 -2.25%
DPS 4.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.68 0.55 1.30 1.42 1.22 2.46 -4.55%
Adjusted Per Share Value based on latest NOSH - 105,574
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 38.06 36.00 30.85 29.31 39.00 38.42 34.72 1.54%
EPS 5.23 4.38 -10.57 39.62 1.09 1.26 1.22 27.44%
DPS 3.41 0.00 2.28 0.00 0.00 0.00 0.00 -
NAPS 1.5848 1.4029 0.4183 0.4766 0.9664 0.6938 0.4251 24.50%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.18 3.18 3.18 1.80 1.41 2.00 2.80 -
P/RPS 7.12 7.38 7.84 2.25 0.00 2.96 1.39 31.27%
P/EPS 51.79 60.57 -22.88 1.67 0.00 90.09 39.77 4.49%
EY 1.93 1.65 -4.37 60.05 0.00 1.11 2.51 -4.28%
DY 1.26 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.89 5.78 1.38 1.41 1.64 1.14 6.98%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 -
Price 3.10 3.18 3.08 1.82 1.65 1.66 1.71 -
P/RPS 6.94 7.38 7.59 2.28 0.00 2.46 0.85 41.87%
P/EPS 50.49 60.57 -22.16 1.68 0.00 74.77 24.29 12.96%
EY 1.98 1.65 -4.51 59.39 0.00 1.34 4.12 -11.49%
DY 1.29 0.00 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.89 5.60 1.40 1.65 1.36 0.70 15.58%

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