[QSR] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.01%
YoY- 608.14%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 448,398 421,178 374,218 304,446 450,644 440,422 408,625 1.55%
PBT 70,852 73,659 21,033 135,508 24,923 21,234 20,489 22.96%
Tax -10,386 -12,994 -16,589 -6,797 -6,747 -4,811 -2,653 25.52%
NP 60,466 60,665 4,444 128,711 18,176 16,423 17,836 22.55%
-
NP to SH 60,466 60,665 4,444 128,711 18,176 16,423 17,836 22.55%
-
Tax Rate 14.66% 17.64% 78.87% 5.02% 27.07% 22.66% 12.95% -
Total Cost 387,932 360,513 369,774 175,735 432,468 423,999 390,789 -0.12%
-
Net Worth 466,081 408,961 135,583 181,022 283,985 223,769 125,194 24.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 24,296 16,365 12,613 - 5,659 2,983 4,976 30.23%
Div Payout % 40.18% 26.98% 283.84% - 31.14% 18.17% 27.90% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 466,081 408,961 135,583 181,022 283,985 223,769 125,194 24.48%
NOSH 245,306 240,565 225,973 136,107 195,852 174,820 99,360 16.24%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.48% 14.40% 1.19% 42.28% 4.03% 3.73% 4.36% -
ROE 12.97% 14.83% 3.28% 71.10% 6.40% 7.34% 14.25% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 182.79 175.08 165.60 223.68 230.09 251.93 411.26 -12.63%
EPS 24.65 25.22 1.97 94.57 9.28 9.39 17.95 5.42%
DPS 10.00 6.80 5.58 0.00 2.89 1.71 5.01 12.20%
NAPS 1.90 1.70 0.60 1.33 1.45 1.28 1.26 7.08%
Adjusted Per Share Value based on latest NOSH - 136,107
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 155.70 146.24 129.94 105.71 156.48 152.93 141.89 1.55%
EPS 21.00 21.06 1.54 44.69 6.31 5.70 6.19 22.56%
DPS 8.44 5.68 4.38 0.00 1.97 1.04 1.73 30.21%
NAPS 1.6184 1.42 0.4708 0.6286 0.9861 0.777 0.4347 24.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.30 3.60 3.08 1.87 1.72 1.30 1.46 -
P/RPS 1.81 2.06 1.86 0.84 0.75 0.52 0.36 30.87%
P/EPS 13.39 14.28 156.62 1.98 18.53 13.84 8.13 8.66%
EY 7.47 7.00 0.64 50.57 5.40 7.23 12.30 -7.97%
DY 3.03 1.89 1.81 0.00 1.68 1.31 3.43 -2.04%
P/NAPS 1.74 2.12 5.13 1.41 1.19 1.02 1.16 6.98%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 -
Price 3.22 3.56 3.22 2.04 1.99 1.22 1.98 -
P/RPS 1.76 2.03 1.94 0.91 0.86 0.48 0.48 24.16%
P/EPS 13.06 14.12 163.73 2.16 21.44 12.99 11.03 2.85%
EY 7.66 7.08 0.61 46.36 4.66 7.70 9.07 -2.77%
DY 3.11 1.91 1.73 0.00 1.45 1.40 2.53 3.49%
P/NAPS 1.69 2.09 5.37 1.53 1.37 0.95 1.57 1.23%

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