[QSR] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -2.2%
YoY- 7.99%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 304,446 450,644 440,422 408,625 364,011 -4.36%
PBT 135,508 24,923 21,234 20,489 19,541 62.22%
Tax -6,797 -6,747 -4,811 -2,653 -3,024 22.42%
NP 128,711 18,176 16,423 17,836 16,517 67.02%
-
NP to SH 128,711 18,176 16,423 17,836 16,517 67.02%
-
Tax Rate 5.02% 27.07% 22.66% 12.95% 15.48% -
Total Cost 175,735 432,468 423,999 390,789 347,494 -15.66%
-
Net Worth 181,022 283,985 223,769 125,194 113,376 12.40%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 5,659 2,983 4,976 3,981 -
Div Payout % - 31.14% 18.17% 27.90% 24.11% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 181,022 283,985 223,769 125,194 113,376 12.40%
NOSH 136,107 195,852 174,820 99,360 49,726 28.60%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 42.28% 4.03% 3.73% 4.36% 4.54% -
ROE 71.10% 6.40% 7.34% 14.25% 14.57% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 223.68 230.09 251.93 411.26 732.03 -25.63%
EPS 94.57 9.28 9.39 17.95 33.22 29.87%
DPS 0.00 2.89 1.71 5.01 8.00 -
NAPS 1.33 1.45 1.28 1.26 2.28 -12.59%
Adjusted Per Share Value based on latest NOSH - 99,360
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 105.71 156.48 152.93 141.89 126.39 -4.36%
EPS 44.69 6.31 5.70 6.19 5.74 66.98%
DPS 0.00 1.97 1.04 1.73 1.38 -
NAPS 0.6286 0.9861 0.777 0.4347 0.3937 12.40%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.87 1.72 1.30 1.46 2.92 -
P/RPS 0.84 0.75 0.52 0.36 0.40 20.36%
P/EPS 1.98 18.53 13.84 8.13 8.79 -31.09%
EY 50.57 5.40 7.23 12.30 11.38 45.15%
DY 0.00 1.68 1.31 3.43 2.74 -
P/NAPS 1.41 1.19 1.02 1.16 1.28 2.44%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 -
Price 2.04 1.99 1.22 1.98 3.08 -
P/RPS 0.91 0.86 0.48 0.48 0.42 21.30%
P/EPS 2.16 21.44 12.99 11.03 9.27 -30.50%
EY 46.36 4.66 7.70 9.07 10.78 43.97%
DY 0.00 1.45 1.40 2.53 2.60 -
P/NAPS 1.53 1.37 0.95 1.57 1.35 3.17%

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