[QSR] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 625.66%
YoY- 659.62%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 438,891 407,867 359,740 336,837 454,439 422,231 395,185 1.76%
PBT 68,221 69,098 9,230 135,781 22,465 20,019 20,190 22.48%
Tax -9,906 -11,508 -13,910 -7,063 -5,520 -5,038 -1,953 31.06%
NP 58,315 57,590 -4,680 128,718 16,945 14,981 18,237 21.36%
-
NP to SH 58,315 57,590 -4,680 128,718 16,945 14,981 18,237 21.36%
-
Tax Rate 14.52% 16.65% 150.70% 5.20% 24.57% 25.17% 9.67% -
Total Cost 380,576 350,277 364,420 208,119 437,494 407,250 376,948 0.15%
-
Net Worth 456,427 404,031 120,477 137,247 278,319 199,816 122,440 24.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 24,296 16,365 12,613 - 5,659 2,983 4,976 30.23%
Div Payout % 41.66% 28.42% 0.00% - 33.40% 19.91% 27.29% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 456,427 404,031 120,477 137,247 278,319 199,816 122,440 24.50%
NOSH 245,390 240,495 219,050 105,574 195,999 163,783 49,772 30.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.29% 14.12% -1.30% 38.21% 3.73% 3.55% 4.61% -
ROE 12.78% 14.25% -3.88% 93.79% 6.09% 7.50% 14.89% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 178.85 169.59 164.23 319.05 231.86 257.80 793.98 -21.98%
EPS 23.76 23.95 -2.14 121.92 8.65 9.15 36.64 -6.96%
DPS 10.00 6.80 5.76 0.00 2.89 1.82 10.00 0.00%
NAPS 1.86 1.68 0.55 1.30 1.42 1.22 2.46 -4.55%
Adjusted Per Share Value based on latest NOSH - 105,574
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 152.39 141.62 124.91 116.96 157.79 146.61 137.22 1.76%
EPS 20.25 20.00 -1.63 44.69 5.88 5.20 6.33 21.37%
DPS 8.44 5.68 4.38 0.00 1.97 1.04 1.73 30.21%
NAPS 1.5848 1.4029 0.4183 0.4766 0.9664 0.6938 0.4251 24.50%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.18 3.18 3.18 1.80 1.41 2.00 2.80 -
P/RPS 1.78 1.88 1.94 0.56 0.61 0.78 0.35 31.12%
P/EPS 13.38 13.28 -148.84 1.48 16.31 21.87 7.64 9.78%
EY 7.47 7.53 -0.67 67.73 6.13 4.57 13.09 -8.92%
DY 3.14 2.14 1.81 0.00 2.05 0.91 3.57 -2.11%
P/NAPS 1.71 1.89 5.78 1.38 0.99 1.64 1.14 6.98%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 -
Price 3.10 3.18 3.08 1.82 1.65 1.66 1.71 -
P/RPS 1.73 1.88 1.88 0.57 0.71 0.64 0.22 40.99%
P/EPS 13.04 13.28 -144.16 1.49 19.09 18.15 4.67 18.65%
EY 7.67 7.53 -0.69 66.99 5.24 5.51 21.43 -15.73%
DY 3.23 2.14 1.87 0.00 1.75 1.10 5.85 -9.42%
P/NAPS 1.67 1.89 5.60 1.40 1.16 1.36 0.70 15.58%

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