[QSR] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 94.23%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 116,022 102,711 88,233 120,624 124,419 106,228 92,788 3.79%
PBT 22,283 17,722 8,518 8,791 6,333 5,118 4,819 29.05%
Tax -4,000 -2,514 -2,434 -2,700 -1,473 -1,700 -1,000 25.97%
NP 18,283 15,208 6,084 6,091 4,860 3,418 3,819 29.80%
-
NP to SH 18,283 15,208 6,084 6,091 4,860 3,418 3,819 29.80%
-
Tax Rate 17.95% 14.19% 28.57% 30.71% 23.26% 33.22% 20.75% -
Total Cost 97,739 87,503 82,149 114,533 119,559 102,810 88,969 1.57%
-
Net Worth 408,961 135,583 181,022 283,985 223,769 125,194 113,376 23.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 408,961 135,583 181,022 283,985 223,769 125,194 113,376 23.82%
NOSH 240,565 225,973 136,107 195,852 174,820 99,360 49,726 30.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.76% 14.81% 6.90% 5.05% 3.91% 3.22% 4.12% -
ROE 4.47% 11.22% 3.36% 2.14% 2.17% 2.73% 3.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 48.23 45.45 64.83 61.59 71.17 106.91 186.60 -20.17%
EPS 7.60 6.73 4.47 3.11 2.78 3.44 7.68 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 0.60 1.33 1.45 1.28 1.26 2.28 -4.77%
Adjusted Per Share Value based on latest NOSH - 195,852
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.29 35.66 30.64 41.88 43.20 36.89 32.22 3.79%
EPS 6.35 5.28 2.11 2.11 1.69 1.19 1.33 29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 0.4708 0.6286 0.9861 0.777 0.4347 0.3937 23.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.60 3.08 1.87 1.72 1.30 1.46 2.92 -
P/RPS 7.46 6.78 2.88 0.00 1.83 1.37 1.56 29.78%
P/EPS 47.37 45.77 41.83 0.00 46.76 42.44 38.02 3.73%
EY 2.11 2.19 2.39 0.00 2.14 2.36 2.63 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 5.13 1.41 1.72 1.02 1.16 1.28 8.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 -
Price 3.56 3.22 2.04 1.99 1.22 1.98 3.08 -
P/RPS 7.38 7.08 3.15 0.00 1.71 1.85 1.65 28.34%
P/EPS 46.84 47.85 45.64 0.00 43.88 57.56 40.10 2.62%
EY 2.13 2.09 2.19 0.00 2.28 1.74 2.49 -2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 5.37 1.53 1.99 0.95 1.57 1.35 7.55%

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