[QSR] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 17.07%
YoY- 48.07%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 140,911 127,436 109,455 102,090 90,162 131,812 104,006 5.18%
PBT 25,586 23,405 14,071 21,898 15,844 10,394 6,463 25.74%
Tax -4,400 -5,170 -2,386 -4,094 -3,820 -1,883 -747 34.35%
NP 21,186 18,235 11,685 17,804 12,024 8,511 5,716 24.37%
-
NP to SH 21,797 18,235 11,685 17,804 12,024 8,511 5,716 24.96%
-
Tax Rate 17.20% 22.09% 16.96% 18.70% 24.11% 18.12% 11.56% -
Total Cost 119,725 109,201 97,770 84,286 78,138 123,301 98,290 3.33%
-
Net Worth 610,537 476,122 419,940 362,037 208,456 286,314 241,467 16.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 19,338 12,271 14,480 9,165 6,042 - 5,659 22.70%
Div Payout % 88.72% 67.29% 123.93% 51.48% 50.25% - 99.01% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 610,537 476,122 419,940 362,037 208,456 286,314 241,467 16.70%
NOSH 276,261 245,423 241,345 229,137 151,055 196,105 188,646 6.55%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.04% 14.31% 10.68% 17.44% 13.34% 6.46% 5.50% -
ROE 3.57% 3.83% 2.78% 4.92% 5.77% 2.97% 2.37% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 51.01 51.92 45.35 44.55 59.69 67.21 55.13 -1.28%
EPS 7.89 7.43 4.84 7.77 7.96 4.34 3.03 17.27%
DPS 7.00 5.00 6.00 4.00 4.00 0.00 3.00 15.15%
NAPS 2.21 1.94 1.74 1.58 1.38 1.46 1.28 9.52%
Adjusted Per Share Value based on latest NOSH - 229,137
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 48.93 44.25 38.01 35.45 31.31 45.77 36.11 5.18%
EPS 7.57 6.33 4.06 6.18 4.18 2.96 1.98 25.02%
DPS 6.71 4.26 5.03 3.18 2.10 0.00 1.97 22.63%
NAPS 2.12 1.6532 1.4582 1.2571 0.7238 0.9942 0.8384 16.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.43 3.20 3.36 3.20 2.69 2.05 1.23 -
P/RPS 4.76 6.16 7.41 7.18 4.51 0.00 2.23 13.45%
P/EPS 30.80 43.07 69.40 41.18 33.79 0.00 40.59 -4.49%
EY 3.25 2.32 1.44 2.43 2.96 0.00 2.46 4.74%
DY 2.88 1.56 1.79 1.25 1.49 0.00 2.44 2.79%
P/NAPS 1.10 1.65 1.93 2.03 1.95 0.00 0.96 2.29%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 22/02/08 15/02/07 21/02/06 18/02/05 26/02/04 17/02/03 -
Price 2.60 2.74 3.40 3.20 3.12 2.03 1.28 -
P/RPS 5.10 5.28 7.50 7.18 5.23 0.00 2.32 14.01%
P/EPS 32.95 36.88 70.22 41.18 39.20 0.00 42.24 -4.05%
EY 3.03 2.71 1.42 2.43 2.55 0.00 2.37 4.17%
DY 2.69 1.82 1.76 1.25 1.28 0.00 2.34 2.34%
P/NAPS 1.18 1.41 1.95 2.03 2.26 0.00 1.00 2.79%

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