[QSR] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 194.96%
YoY- -96.55%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 519,277 448,398 421,178 374,218 304,446 450,644 440,422 2.78%
PBT 95,558 70,852 73,659 21,033 135,508 24,923 21,234 28.46%
Tax -14,770 -10,386 -12,994 -16,589 -6,797 -6,747 -4,811 20.53%
NP 80,788 60,466 60,665 4,444 128,711 18,176 16,423 30.37%
-
NP to SH 81,731 60,466 60,665 4,444 128,711 18,176 16,423 30.63%
-
Tax Rate 15.46% 14.66% 17.64% 78.87% 5.02% 27.07% 22.66% -
Total Cost 438,489 387,932 360,513 369,774 175,735 432,468 423,999 0.56%
-
Net Worth 593,233 466,081 408,961 135,583 181,022 283,985 223,769 17.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 23,096 24,296 16,365 12,613 - 5,659 2,983 40.60%
Div Payout % 28.26% 40.18% 26.98% 283.84% - 31.14% 18.17% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 593,233 466,081 408,961 135,583 181,022 283,985 223,769 17.62%
NOSH 274,645 245,306 240,565 225,973 136,107 195,852 174,820 7.81%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.56% 13.48% 14.40% 1.19% 42.28% 4.03% 3.73% -
ROE 13.78% 12.97% 14.83% 3.28% 71.10% 6.40% 7.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 189.07 182.79 175.08 165.60 223.68 230.09 251.93 -4.66%
EPS 29.76 24.65 25.22 1.97 94.57 9.28 9.39 21.17%
DPS 8.41 10.00 6.80 5.58 0.00 2.89 1.71 30.37%
NAPS 2.16 1.90 1.70 0.60 1.33 1.45 1.28 9.10%
Adjusted Per Share Value based on latest NOSH - 225,973
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 180.31 155.70 146.24 129.94 105.71 156.48 152.93 2.78%
EPS 28.38 21.00 21.06 1.54 44.69 6.31 5.70 30.64%
DPS 8.02 8.44 5.68 4.38 0.00 1.97 1.04 40.51%
NAPS 2.0599 1.6184 1.42 0.4708 0.6286 0.9861 0.777 17.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.32 3.30 3.60 3.08 1.87 1.72 1.30 -
P/RPS 1.23 1.81 2.06 1.86 0.84 0.75 0.52 15.41%
P/EPS 7.80 13.39 14.28 156.62 1.98 18.53 13.84 -9.10%
EY 12.83 7.47 7.00 0.64 50.57 5.40 7.23 10.02%
DY 3.62 3.03 1.89 1.81 0.00 1.68 1.31 18.44%
P/NAPS 1.07 1.74 2.12 5.13 1.41 1.19 1.02 0.80%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 29/11/07 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 -
Price 2.20 3.22 3.56 3.22 2.04 1.99 1.22 -
P/RPS 1.16 1.76 2.03 1.94 0.91 0.86 0.48 15.82%
P/EPS 7.39 13.06 14.12 163.73 2.16 21.44 12.99 -8.96%
EY 13.53 7.66 7.08 0.61 46.36 4.66 7.70 9.84%
DY 3.82 3.11 1.91 1.73 0.00 1.45 1.40 18.19%
P/NAPS 1.02 1.69 2.09 5.37 1.53 1.37 0.95 1.19%

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