[QSR] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -36.09%
YoY- -34.37%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 754,751 140,911 127,436 109,455 102,090 90,162 131,812 33.71%
PBT 70,236 25,586 23,405 14,071 21,898 15,844 10,394 37.45%
Tax -24,868 -4,400 -5,170 -2,386 -4,094 -3,820 -1,883 53.68%
NP 45,368 21,186 18,235 11,685 17,804 12,024 8,511 32.13%
-
NP to SH 26,222 21,797 18,235 11,685 17,804 12,024 8,511 20.60%
-
Tax Rate 35.41% 17.20% 22.09% 16.96% 18.70% 24.11% 18.12% -
Total Cost 709,383 119,725 109,201 97,770 84,286 78,138 123,301 33.82%
-
Net Worth 668,786 610,537 476,122 419,940 362,037 208,456 286,314 15.17%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 25,079 19,338 12,271 14,480 9,165 6,042 - -
Div Payout % 95.64% 88.72% 67.29% 123.93% 51.48% 50.25% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 668,786 610,537 476,122 419,940 362,037 208,456 286,314 15.17%
NOSH 278,661 276,261 245,423 241,345 229,137 151,055 196,105 6.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.01% 15.04% 14.31% 10.68% 17.44% 13.34% 6.46% -
ROE 3.92% 3.57% 3.83% 2.78% 4.92% 5.77% 2.97% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 270.85 51.01 51.92 45.35 44.55 59.69 67.21 26.12%
EPS 9.41 7.89 7.43 4.84 7.77 7.96 4.34 13.75%
DPS 9.00 7.00 5.00 6.00 4.00 4.00 0.00 -
NAPS 2.40 2.21 1.94 1.74 1.58 1.38 1.46 8.62%
Adjusted Per Share Value based on latest NOSH - 241,345
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 262.07 48.93 44.25 38.01 35.45 31.31 45.77 33.71%
EPS 9.10 7.57 6.33 4.06 6.18 4.18 2.96 20.56%
DPS 8.71 6.71 4.26 5.03 3.18 2.10 0.00 -
NAPS 2.3222 2.12 1.6532 1.4582 1.2571 0.7238 0.9942 15.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.31 2.43 3.20 3.36 3.20 2.69 2.05 -
P/RPS 1.22 4.76 6.16 7.41 7.18 4.51 0.00 -
P/EPS 35.18 30.80 43.07 69.40 41.18 33.79 0.00 -
EY 2.84 3.25 2.32 1.44 2.43 2.96 0.00 -
DY 2.72 2.88 1.56 1.79 1.25 1.49 0.00 -
P/NAPS 1.38 1.10 1.65 1.93 2.03 1.95 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 22/02/08 15/02/07 21/02/06 18/02/05 26/02/04 -
Price 3.25 2.60 2.74 3.40 3.20 3.12 2.03 -
P/RPS 1.20 5.10 5.28 7.50 7.18 5.23 0.00 -
P/EPS 34.54 32.95 36.88 70.22 41.18 39.20 0.00 -
EY 2.90 3.03 2.71 1.42 2.43 2.55 0.00 -
DY 2.77 2.69 1.82 1.76 1.25 1.28 0.00 -
P/NAPS 1.35 1.18 1.41 1.95 2.03 2.26 0.00 -

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