[QSR] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.89%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 359,740 336,837 454,439 422,231 395,185 356,402 0.18%
PBT 9,230 135,781 22,465 20,019 20,190 19,082 -13.51%
Tax -13,910 -7,063 -5,520 -5,038 -1,953 -2,174 44.91%
NP -4,680 128,718 16,945 14,981 18,237 16,908 -
-
NP to SH -4,680 128,718 16,945 14,981 18,237 16,908 -
-
Tax Rate 150.70% 5.20% 24.57% 25.17% 9.67% 11.39% -
Total Cost 364,420 208,119 437,494 407,250 376,948 339,494 1.42%
-
Net Worth 120,477 137,247 278,319 199,816 122,440 110,007 1.83%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,613 - 5,659 2,983 4,976 3,981 25.92%
Div Payout % 0.00% - 33.40% 19.91% 27.29% 23.55% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 120,477 137,247 278,319 199,816 122,440 110,007 1.83%
NOSH 219,050 105,574 195,999 163,783 49,772 49,777 34.47%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.30% 38.21% 3.73% 3.55% 4.61% 4.74% -
ROE -3.88% 93.79% 6.09% 7.50% 14.89% 15.37% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 164.23 319.05 231.86 257.80 793.98 716.00 -25.49%
EPS -2.14 121.92 8.65 9.15 36.64 33.97 -
DPS 5.76 0.00 2.89 1.82 10.00 8.00 -6.35%
NAPS 0.55 1.30 1.42 1.22 2.46 2.21 -24.27%
Adjusted Per Share Value based on latest NOSH - 163,783
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 124.91 116.96 157.79 146.61 137.22 123.75 0.18%
EPS -1.63 44.69 5.88 5.20 6.33 5.87 -
DPS 4.38 0.00 1.97 1.04 1.73 1.38 25.96%
NAPS 0.4183 0.4766 0.9664 0.6938 0.4251 0.382 1.83%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.18 1.80 1.41 2.00 2.80 3.20 -
P/RPS 1.94 0.56 0.61 0.78 0.35 0.45 33.92%
P/EPS -148.84 1.48 16.31 21.87 7.64 9.42 -
EY -0.67 67.73 6.13 4.57 13.09 10.61 -
DY 1.81 0.00 2.05 0.91 3.57 2.50 -6.25%
P/NAPS 5.78 1.38 0.99 1.64 1.14 1.45 31.83%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 - -
Price 3.08 1.82 1.65 1.66 1.71 0.00 -
P/RPS 1.88 0.57 0.71 0.64 0.22 0.00 -
P/EPS -144.16 1.49 19.09 18.15 4.67 0.00 -
EY -0.69 66.99 5.24 5.51 21.43 0.00 -
DY 1.87 0.00 1.75 1.10 5.85 0.00 -
P/NAPS 5.60 1.40 1.16 1.36 0.70 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