[QSR] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -43.44%
YoY- 47.63%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Revenue 99,385 92,503 0 113,699 101,662 89,562 102,037 -0.52%
PBT 14,338 11,082 0 4,833 3,248 5,498 4,969 23.59%
Tax -2,386 -3,422 0 -1,600 -1,058 -1,540 -1,390 11.40%
NP 11,952 7,660 0 3,233 2,190 3,958 3,579 27.25%
-
NP to SH 11,952 7,660 0 3,233 2,190 3,958 3,579 27.25%
-
Tax Rate 16.64% 30.88% - 33.11% 32.57% 28.01% 27.97% -
Total Cost 87,433 84,843 0 110,466 99,472 85,604 98,458 -2.34%
-
Net Worth 391,199 120,314 -6,961,762,396 280,193 158,313 106,408 118,968 26.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Div 7,199 - - - - - - -
Div Payout % 60.24% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Net Worth 391,199 120,314 -6,961,762,396 280,193 158,313 106,408 118,968 26.86%
NOSH 239,999 200,523 196,105 195,939 131,927 49,723 49,777 36.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
NP Margin 12.03% 8.28% 0.00% 2.84% 2.15% 4.42% 3.51% -
ROE 3.06% 6.37% 0.00% 1.15% 1.38% 3.72% 3.01% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 41.41 46.13 0.00 58.03 77.06 180.12 204.99 -27.36%
EPS 4.98 3.82 0.00 1.65 1.66 7.96 7.19 -7.07%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 0.60 -35,500.00 1.43 1.20 2.14 2.39 -7.36%
Adjusted Per Share Value based on latest NOSH - 195,939
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 34.51 32.12 0.00 39.48 35.30 31.10 35.43 -0.52%
EPS 4.15 2.66 0.00 1.12 0.76 1.37 1.24 27.31%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3584 0.4178 -24,173.146 0.9729 0.5497 0.3695 0.4131 26.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 30/03/01 -
Price 3.00 3.26 2.07 1.21 1.46 3.88 2.60 -
P/RPS 7.24 7.07 0.00 0.00 1.89 2.15 1.27 41.61%
P/EPS 60.24 85.34 0.00 0.00 87.95 48.74 36.16 10.74%
EY 1.66 1.17 0.00 0.00 1.14 2.05 2.77 -9.72%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 5.43 0.00 1.21 1.22 1.81 1.09 11.03%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 16/05/06 19/05/05 27/05/04 20/05/03 28/05/02 30/05/00 29/05/01 -
Price 3.20 2.91 2.03 1.33 1.54 3.40 2.40 -
P/RPS 7.73 6.31 0.00 0.00 2.00 1.89 1.17 45.85%
P/EPS 64.26 76.18 0.00 0.00 92.77 42.71 33.38 13.98%
EY 1.56 1.31 0.00 0.00 1.08 2.34 3.00 -12.25%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 4.85 0.00 1.33 1.28 1.59 1.00 14.39%

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