[QSR] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[QSR] QSR BRANDS BHD

Announcement Date

25-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -103.35%

YoY- -103.64%

Quarter Report

QSR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	513,000	438,891	407,867	359,740	336,837	454,439	422,231	3.29%
YoY %	16.89%	7.61%	13.38%	6.80%	-25.88%	7.63%	-	-
Horiz. %	121.50%	103.95%	96.60%	85.20%	79.78%	107.63%	100.00%	-
PBT	96,685	68,221	69,098	9,230	135,781	22,465	20,019	29.98%
YoY %	41.72%	-1.27%	648.62%	-93.20%	504.41%	12.22%	-	-
Horiz. %	482.97%	340.78%	345.16%	46.11%	678.26%	112.22%	100.00%	-
Tax	-16,450	-9,906	-11,508	-13,910	-7,063	-5,520	-5,038	21.77%
YoY %	-66.06%	13.92%	17.27%	-96.94%	-27.95%	-9.57%	-	-
Horiz. %	326.52%	196.63%	228.42%	276.10%	140.19%	109.57%	100.00%	-
NP	80,235	58,315	57,590	-4,680	128,718	16,945	14,981	32.23%
YoY %	37.59%	1.26%	1,330.56%	-103.64%	659.62%	13.11%	-	-
Horiz. %	535.58%	389.26%	384.42%	-31.24%	859.21%	113.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,880	58,315	57,590	-4,680	128,718	16,945	14,981	32.41%
YoY %	38.70%	1.26%	1,330.56%	-103.64%	659.62%	13.11%	-	-
Horiz. %	539.88%	389.26%	384.42%	-31.24%	859.21%	113.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.01%	14.52%	16.65%	150.70%	5.20%	24.57%	25.17%	-
YoY %	17.15%	-12.79%	-88.95%	2,798.08%	-78.84%	-2.38%	-	-
Horiz. %	67.58%	57.69%	66.15%	598.73%	20.66%	97.62%	100.00%	-
Total Cost	432,765	380,576	350,277	364,420	208,119	437,494	407,250	1.01%
YoY %	13.71%	8.65%	-3.88%	75.10%	-52.43%	7.43%	-	-
Horiz. %	106.27%	93.45%	86.01%	89.48%	51.10%	107.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	568,305	456,427	404,031	120,477	137,247	278,319	199,816	19.01%
YoY %	24.51%	12.97%	235.36%	-12.22%	-50.69%	39.29%	-	-
Horiz. %	284.41%	228.42%	202.20%	60.29%	68.69%	139.29%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	23,096	24,296	16,365	12,613	-	5,659	2,983	40.60%
YoY %	-4.94%	48.46%	29.75%	0.00%	-	89.71%	-	-
Horiz. %	774.25%	814.48%	548.61%	422.83%	-	189.71%	100.00%	-
Div Payout %	28.56%	41.66%	28.42%	0.00%	-	33.40%	19.91%	-
YoY %	-31.45%	46.59%	0.00%	0.00%	-	67.75%	-	-
Horiz. %	143.45%	209.24%	142.74%	0.00%	-	167.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	568,305	456,427	404,031	120,477	137,247	278,319	199,816	19.01%
YoY %	24.51%	12.97%	235.36%	-12.22%	-50.69%	39.29%	-	-
Horiz. %	284.41%	228.42%	202.20%	60.29%	68.69%	139.29%	100.00%	-
NOSH	270,621	245,390	240,495	219,050	105,574	195,999	163,783	8.72%
YoY %	10.28%	2.04%	9.79%	107.48%	-46.14%	19.67%	-	-
Horiz. %	165.23%	149.83%	146.84%	133.74%	64.46%	119.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	15.64%	13.29%	14.12%	-1.30%	38.21%	3.73%	3.55%	-
YoY %	17.68%	-5.88%	1,186.15%	-103.40%	924.40%	5.07%	-	-
Horiz. %	440.56%	374.37%	397.75%	-36.62%	1,076.34%	105.07%	100.00%	-
ROE	14.23%	12.78%	14.25%	-3.88%	93.79%	6.09%	7.50%	-
YoY %	11.35%	-10.32%	467.27%	-104.14%	1,440.07%	-18.80%	-	-
Horiz. %	189.73%	170.40%	190.00%	-51.73%	1,250.53%	81.20%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	189.56	178.85	169.59	164.23	319.05	231.86	257.80	-4.99%
YoY %	5.99%	5.46%	3.26%	-48.53%	37.60%	-10.06%	-	-
Horiz. %	73.53%	69.38%	65.78%	63.70%	123.76%	89.94%	100.00%	-
EPS	29.89	23.76	23.95	-2.14	121.92	8.65	9.15	21.78%
YoY %	25.80%	-0.79%	1,219.16%	-101.76%	1,309.48%	-5.46%	-	-
Horiz. %	326.67%	259.67%	261.75%	-23.39%	1,332.46%	94.54%	100.00%	-
DPS	8.53	10.00	6.80	5.76	0.00	2.89	1.82	29.33%
YoY %	-14.70%	47.06%	18.06%	0.00%	0.00%	58.79%	-	-
Horiz. %	468.68%	549.45%	373.63%	316.48%	0.00%	158.79%	100.00%	-
NAPS	2.10	1.86	1.68	0.55	1.30	1.42	1.22	9.46%
YoY %	12.90%	10.71%	205.45%	-57.69%	-8.45%	16.39%	-	-
Horiz. %	172.13%	152.46%	137.70%	45.08%	106.56%	116.39%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 219,050
RPS	178.13	152.39	141.62	124.91	116.96	157.79	146.61	3.29%
YoY %	16.89%	7.60%	13.38%	6.80%	-25.88%	7.63%	-	-
Horiz. %	121.50%	103.94%	96.60%	85.20%	79.78%	107.63%	100.00%	-
EPS	28.08	20.25	20.00	-1.63	44.69	5.88	5.20	32.42%
YoY %	38.67%	1.25%	1,326.99%	-103.65%	660.03%	13.08%	-	-
Horiz. %	540.00%	389.42%	384.62%	-31.35%	859.42%	113.08%	100.00%	-
DPS	8.02	8.44	5.68	4.38	0.00	1.97	1.04	40.51%
YoY %	-4.98%	48.59%	29.68%	0.00%	0.00%	89.42%	-	-
Horiz. %	771.15%	811.54%	546.15%	421.15%	0.00%	189.42%	100.00%	-
NAPS	1.9733	1.5848	1.4029	0.4183	0.4766	0.9664	0.6938	19.01%
YoY %	24.51%	12.97%	235.38%	-12.23%	-50.68%	39.29%	-	-
Horiz. %	284.42%	228.42%	202.21%	60.29%	68.69%	139.29%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.30	3.18	3.18	3.18	1.80	1.41	2.00	-
P/RPS	1.21	1.78	1.88	1.94	0.56	0.61	0.78	7.58%
YoY %	-32.02%	-5.32%	-3.09%	246.43%	-8.20%	-21.79%	-	-
Horiz. %	155.13%	228.21%	241.03%	248.72%	71.79%	78.21%	100.00%	-
P/EPS	7.70	13.38	13.28	-148.84	1.48	16.31	21.87	-15.95%
YoY %	-42.45%	0.75%	108.92%	-10,156.76%	-90.93%	-25.42%	-	-
Horiz. %	35.21%	61.18%	60.72%	-680.57%	6.77%	74.58%	100.00%	-
EY	12.99	7.47	7.53	-0.67	67.73	6.13	4.57	18.99%
YoY %	73.90%	-0.80%	1,223.88%	-100.99%	1,004.89%	34.14%	-	-
Horiz. %	284.25%	163.46%	164.77%	-14.66%	1,482.06%	134.14%	100.00%	-
DY	3.71	3.14	2.14	1.81	0.00	2.05	0.91	26.36%
YoY %	18.15%	46.73%	18.23%	0.00%	0.00%	125.27%	-	-
Horiz. %	407.69%	345.05%	235.16%	198.90%	0.00%	225.27%	100.00%	-
P/NAPS	1.10	1.71	1.89	5.78	1.38	0.99	1.64	-6.43%
YoY %	-35.67%	-9.52%	-67.30%	318.84%	39.39%	-39.63%	-	-
Horiz. %	67.07%	104.27%	115.24%	352.44%	84.15%	60.37%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	30/08/07	29/08/06	25/08/05	19/08/04	26/08/03	27/08/02	-
Price	2.31	3.10	3.18	3.08	1.82	1.65	1.66	-
P/RPS	1.22	1.73	1.88	1.88	0.57	0.71	0.64	11.34%
YoY %	-29.48%	-7.98%	0.00%	229.82%	-19.72%	10.94%	-	-
Horiz. %	190.62%	270.31%	293.75%	293.75%	89.06%	110.94%	100.00%	-
P/EPS	7.73	13.04	13.28	-144.16	1.49	19.09	18.15	-13.24%
YoY %	-40.72%	-1.81%	109.21%	-9,775.17%	-92.19%	5.18%	-	-
Horiz. %	42.59%	71.85%	73.17%	-794.27%	8.21%	105.18%	100.00%	-
EY	12.94	7.67	7.53	-0.69	66.99	5.24	5.51	15.27%
YoY %	68.71%	1.86%	1,191.30%	-101.03%	1,178.44%	-4.90%	-	-
Horiz. %	234.85%	139.20%	136.66%	-12.52%	1,215.79%	95.10%	100.00%	-
DY	3.69	3.23	2.14	1.87	0.00	1.75	1.10	22.32%
YoY %	14.24%	50.93%	14.44%	0.00%	0.00%	59.09%	-	-
Horiz. %	335.45%	293.64%	194.55%	170.00%	0.00%	159.09%	100.00%	-
P/NAPS	1.10	1.67	1.89	5.60	1.40	1.16	1.36	-3.47%
YoY %	-34.13%	-11.64%	-66.25%	300.00%	20.69%	-14.71%	-	-
Horiz. %	80.88%	122.79%	138.97%	411.76%	102.94%	85.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos