[QSR] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.63%
YoY- -7.92%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 374,218 304,446 450,644 440,422 408,625 364,011 0.55%
PBT 21,033 135,508 24,923 21,234 20,489 19,541 1.48%
Tax -16,589 -6,797 -6,747 -4,811 -2,653 -3,024 40.52%
NP 4,444 128,711 18,176 16,423 17,836 16,517 -23.08%
-
NP to SH 4,444 128,711 18,176 16,423 17,836 16,517 -23.08%
-
Tax Rate 78.87% 5.02% 27.07% 22.66% 12.95% 15.48% -
Total Cost 369,774 175,735 432,468 423,999 390,789 347,494 1.24%
-
Net Worth 135,583 181,022 283,985 223,769 125,194 113,376 3.64%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,613 - 5,659 2,983 4,976 3,981 25.92%
Div Payout % 283.84% - 31.14% 18.17% 27.90% 24.11% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 135,583 181,022 283,985 223,769 125,194 113,376 3.64%
NOSH 225,973 136,107 195,852 174,820 99,360 49,726 35.33%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.19% 42.28% 4.03% 3.73% 4.36% 4.54% -
ROE 3.28% 71.10% 6.40% 7.34% 14.25% 14.57% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 165.60 223.68 230.09 251.93 411.26 732.03 -25.70%
EPS 1.97 94.57 9.28 9.39 17.95 33.22 -43.14%
DPS 5.58 0.00 2.89 1.71 5.01 8.00 -6.94%
NAPS 0.60 1.33 1.45 1.28 1.26 2.28 -23.42%
Adjusted Per Share Value based on latest NOSH - 174,820
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 129.94 105.71 156.48 152.93 141.89 126.39 0.55%
EPS 1.54 44.69 6.31 5.70 6.19 5.74 -23.12%
DPS 4.38 0.00 1.97 1.04 1.73 1.38 25.96%
NAPS 0.4708 0.6286 0.9861 0.777 0.4347 0.3937 3.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.08 1.87 1.72 1.30 1.46 2.92 -
P/RPS 1.86 0.84 0.75 0.52 0.36 0.40 35.96%
P/EPS 156.62 1.98 18.53 13.84 8.13 8.79 77.84%
EY 0.64 50.57 5.40 7.23 12.30 11.38 -43.74%
DY 1.81 0.00 1.68 1.31 3.43 2.74 -7.95%
P/NAPS 5.13 1.41 1.19 1.02 1.16 1.28 31.98%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 -
Price 3.22 2.04 1.99 1.22 1.98 3.08 -
P/RPS 1.94 0.91 0.86 0.48 0.48 0.42 35.78%
P/EPS 163.73 2.16 21.44 12.99 11.03 9.27 77.53%
EY 0.61 46.36 4.66 7.70 9.07 10.78 -43.67%
DY 1.73 0.00 1.45 1.40 2.53 2.60 -7.82%
P/NAPS 5.37 1.53 1.37 0.95 1.57 1.35 31.78%

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