[QSR] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 296.73%
YoY- 1330.56%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,584,104 513,000 438,891 407,867 359,740 336,837 454,439 23.11%
PBT 152,253 96,685 68,221 69,098 9,230 135,781 22,465 37.52%
Tax -36,930 -16,450 -9,906 -11,508 -13,910 -7,063 -5,520 37.22%
NP 115,323 80,235 58,315 57,590 -4,680 128,718 16,945 37.62%
-
NP to SH 85,548 80,880 58,315 57,590 -4,680 128,718 16,945 30.94%
-
Tax Rate 24.26% 17.01% 14.52% 16.65% 150.70% 5.20% 24.57% -
Total Cost 1,468,781 432,765 380,576 350,277 364,420 208,119 437,494 22.34%
-
Net Worth 640,527 568,305 456,427 404,031 120,477 137,247 278,319 14.88%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 30,575 23,096 24,296 16,365 12,613 - 5,659 32.43%
Div Payout % 35.74% 28.56% 41.66% 28.42% 0.00% - 33.40% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 640,527 568,305 456,427 404,031 120,477 137,247 278,319 14.88%
NOSH 280,933 270,621 245,390 240,495 219,050 105,574 195,999 6.17%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.28% 15.64% 13.29% 14.12% -1.30% 38.21% 3.73% -
ROE 13.36% 14.23% 12.78% 14.25% -3.88% 93.79% 6.09% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 563.87 189.56 178.85 169.59 164.23 319.05 231.86 15.94%
EPS 30.45 29.89 23.76 23.95 -2.14 121.92 8.65 23.31%
DPS 10.88 8.53 10.00 6.80 5.76 0.00 2.89 24.70%
NAPS 2.28 2.10 1.86 1.68 0.55 1.30 1.42 8.20%
Adjusted Per Share Value based on latest NOSH - 240,495
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 550.04 178.13 152.39 141.62 124.91 116.96 157.79 23.11%
EPS 29.70 28.08 20.25 20.00 -1.63 44.69 5.88 30.95%
DPS 10.62 8.02 8.44 5.68 4.38 0.00 1.97 32.38%
NAPS 2.2241 1.9733 1.5848 1.4029 0.4183 0.4766 0.9664 14.88%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.68 2.30 3.18 3.18 3.18 1.80 1.41 -
P/RPS 0.48 1.21 1.78 1.88 1.94 0.56 0.61 -3.91%
P/EPS 8.80 7.70 13.38 13.28 -148.84 1.48 16.31 -9.76%
EY 11.36 12.99 7.47 7.53 -0.67 67.73 6.13 10.81%
DY 4.06 3.71 3.14 2.14 1.81 0.00 2.05 12.05%
P/NAPS 1.18 1.10 1.71 1.89 5.78 1.38 0.99 2.96%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 -
Price 2.73 2.31 3.10 3.18 3.08 1.82 1.65 -
P/RPS 0.48 1.22 1.73 1.88 1.88 0.57 0.71 -6.31%
P/EPS 8.97 7.73 13.04 13.28 -144.16 1.49 19.09 -11.81%
EY 11.15 12.94 7.67 7.53 -0.69 66.99 5.24 13.39%
DY 3.99 3.69 3.23 2.14 1.87 0.00 1.75 14.71%
P/NAPS 1.20 1.10 1.67 1.89 5.60 1.40 1.16 0.56%

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