[QSR] YoY TTM Result on 30-Sep-2000 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -2.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 450,644 440,422 408,625 364,011 7.37%
PBT 24,923 21,234 20,489 19,541 8.44%
Tax -6,747 -4,811 -2,653 -3,024 30.67%
NP 18,176 16,423 17,836 16,517 3.24%
-
NP to SH 18,176 16,423 17,836 16,517 3.24%
-
Tax Rate 27.07% 22.66% 12.95% 15.48% -
Total Cost 432,468 423,999 390,789 347,494 7.56%
-
Net Worth 283,985 223,769 125,194 113,376 35.80%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,659 2,983 4,976 3,981 12.43%
Div Payout % 31.14% 18.17% 27.90% 24.11% -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 283,985 223,769 125,194 113,376 35.80%
NOSH 195,852 174,820 99,360 49,726 57.92%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.03% 3.73% 4.36% 4.54% -
ROE 6.40% 7.34% 14.25% 14.57% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 230.09 251.93 411.26 732.03 -32.00%
EPS 9.28 9.39 17.95 33.22 -34.62%
DPS 2.89 1.71 5.01 8.00 -28.77%
NAPS 1.45 1.28 1.26 2.28 -14.00%
Adjusted Per Share Value based on latest NOSH - 49,726
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 156.48 152.93 141.89 126.39 7.37%
EPS 6.31 5.70 6.19 5.74 3.20%
DPS 1.97 1.04 1.73 1.38 12.59%
NAPS 0.9861 0.777 0.4347 0.3937 35.80%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.72 1.30 1.46 2.92 -
P/RPS 0.75 0.52 0.36 0.40 23.31%
P/EPS 18.53 13.84 8.13 8.79 28.22%
EY 5.40 7.23 12.30 11.38 -22.00%
DY 1.68 1.31 3.43 2.74 -15.04%
P/NAPS 1.19 1.02 1.16 1.28 -2.40%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/03 26/11/02 27/11/01 28/11/00 -
Price 1.99 1.22 1.98 3.08 -
P/RPS 0.86 0.48 0.48 0.42 26.98%
P/EPS 21.44 12.99 11.03 9.27 32.24%
EY 4.66 7.70 9.07 10.78 -24.38%
DY 1.45 1.40 2.53 2.60 -17.68%
P/NAPS 1.37 0.95 1.57 1.35 0.49%

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