[QSR] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -497.49%
YoY- -126.68%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 131,207 109,613 103,681 88,842 84,401 112,315 110,638 2.87%
PBT 24,936 17,067 15,140 -28,700 116,596 4,836 5,378 29.10%
Tax -3,430 -2,000 -2,514 -1,748 -2,480 -1,700 -1,742 11.94%
NP 21,506 15,067 12,626 -30,448 114,116 3,136 3,636 34.44%
-
NP to SH 21,758 15,067 12,626 -30,448 114,116 3,136 3,636 34.70%
-
Tax Rate 13.76% 11.72% 16.61% - 2.13% 35.15% 32.39% -
Total Cost 109,701 94,546 91,055 119,290 -29,715 109,179 107,002 0.41%
-
Net Worth 568,305 456,427 404,031 120,477 137,247 278,319 199,816 19.01%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 10,824 9,815 - 6,571 - - - -
Div Payout % 49.75% 65.15% - 0.00% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 568,305 456,427 404,031 120,477 137,247 278,319 199,816 19.01%
NOSH 270,621 245,390 240,495 219,050 105,574 195,999 163,783 8.72%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.39% 13.75% 12.18% -34.27% 135.21% 2.79% 3.29% -
ROE 3.83% 3.30% 3.13% -25.27% 83.15% 1.13% 1.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 48.48 44.67 43.11 40.56 79.94 57.30 67.55 -5.37%
EPS 8.04 6.14 5.25 -13.90 108.09 1.60 2.22 23.89%
DPS 4.00 4.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.10 1.86 1.68 0.55 1.30 1.42 1.22 9.46%
Adjusted Per Share Value based on latest NOSH - 219,050
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.56 38.06 36.00 30.85 29.31 39.00 38.42 2.87%
EPS 7.55 5.23 4.38 -10.57 39.62 1.09 1.26 34.73%
DPS 3.76 3.41 0.00 2.28 0.00 0.00 0.00 -
NAPS 1.9733 1.5848 1.4029 0.4183 0.4766 0.9664 0.6938 19.01%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.30 3.18 3.18 3.18 1.80 1.41 2.00 -
P/RPS 4.74 7.12 7.38 7.84 2.25 0.00 2.96 8.15%
P/EPS 28.61 51.79 60.57 -22.88 1.67 0.00 90.09 -17.38%
EY 3.50 1.93 1.65 -4.37 60.05 0.00 1.11 21.07%
DY 1.74 1.26 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.10 1.71 1.89 5.78 1.38 1.41 1.64 -6.43%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 -
Price 2.31 3.10 3.18 3.08 1.82 1.65 1.66 -
P/RPS 4.76 6.94 7.38 7.59 2.28 0.00 2.46 11.61%
P/EPS 28.73 50.49 60.57 -22.16 1.68 0.00 74.77 -14.72%
EY 3.48 1.98 1.65 -4.51 59.39 0.00 1.34 17.22%
DY 1.73 1.29 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 1.10 1.67 1.89 5.60 1.40 1.65 1.36 -3.47%

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