[QSR] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -94.67%
YoY- -0.11%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 125,529 116,022 102,711 88,233 120,624 124,419 106,228 2.82%
PBT 24,914 22,283 17,722 8,518 8,791 6,333 5,118 30.16%
Tax -4,480 -4,000 -2,514 -2,434 -2,700 -1,473 -1,700 17.51%
NP 20,434 18,283 15,208 6,084 6,091 4,860 3,418 34.70%
-
NP to SH 20,434 18,283 15,208 6,084 6,091 4,860 3,418 34.70%
-
Tax Rate 17.98% 17.95% 14.19% 28.57% 30.71% 23.26% 33.22% -
Total Cost 105,095 97,739 87,503 82,149 114,533 119,559 102,810 0.36%
-
Net Worth 466,081 408,961 135,583 181,022 283,985 223,769 125,194 24.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 466,081 408,961 135,583 181,022 283,985 223,769 125,194 24.48%
NOSH 245,306 240,565 225,973 136,107 195,852 174,820 99,360 16.24%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.28% 15.76% 14.81% 6.90% 5.05% 3.91% 3.22% -
ROE 4.38% 4.47% 11.22% 3.36% 2.14% 2.17% 2.73% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.17 48.23 45.45 64.83 61.59 71.17 106.91 -11.55%
EPS 8.33 7.60 6.73 4.47 3.11 2.78 3.44 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.70 0.60 1.33 1.45 1.28 1.26 7.08%
Adjusted Per Share Value based on latest NOSH - 136,107
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 43.59 40.29 35.66 30.64 41.88 43.20 36.89 2.81%
EPS 7.10 6.35 5.28 2.11 2.11 1.69 1.19 34.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6184 1.42 0.4708 0.6286 0.9861 0.777 0.4347 24.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.30 3.60 3.08 1.87 1.72 1.30 1.46 -
P/RPS 6.45 7.46 6.78 2.88 0.00 1.83 1.37 29.44%
P/EPS 39.62 47.37 45.77 41.83 0.00 46.76 42.44 -1.13%
EY 2.52 2.11 2.19 2.39 0.00 2.14 2.36 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.12 5.13 1.41 1.72 1.02 1.16 6.98%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 -
Price 3.22 3.56 3.22 2.04 1.99 1.22 1.98 -
P/RPS 6.29 7.38 7.08 3.15 0.00 1.71 1.85 22.61%
P/EPS 38.66 46.84 47.85 45.64 0.00 43.88 57.56 -6.41%
EY 2.59 2.13 2.09 2.19 0.00 2.28 1.74 6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.09 5.37 1.53 1.99 0.95 1.57 1.23%

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