[QSR] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.13%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 386,146 262,796 478,450 440,725 411,965 372,445 177,108 -0.82%
PBT 19,802 140,958 28,854 21,422 21,176 20,291 9,198 -0.81%
Tax -9,578 -8,734 -7,883 -5,020 -4,938 -2,053 626 -
NP 10,224 132,224 20,971 16,402 16,238 18,238 9,824 -0.04%
-
NP to SH 10,224 132,224 20,971 16,402 16,238 18,238 9,824 -0.04%
-
Tax Rate 48.37% 6.20% 27.32% 23.43% 23.32% 10.12% -6.81% -
Total Cost 375,922 130,572 457,479 424,323 395,727 354,207 167,284 -0.85%
-
Net Worth 362,037 208,456 286,314 241,467 126,295 115,946 102,525 -1.33%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 15,737 6,042 - 5,659 2,983 4,976 3,981 -1.45%
Div Payout % 153.92% 4.57% - 34.50% 18.37% 27.29% 40.53% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 362,037 208,456 286,314 241,467 126,295 115,946 102,525 -1.33%
NOSH 229,137 151,055 196,105 188,646 99,445 49,762 49,769 -1.61%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.65% 50.31% 4.38% 3.72% 3.94% 4.90% 5.55% -
ROE 2.82% 63.43% 7.32% 6.79% 12.86% 15.73% 9.58% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 168.52 173.97 243.98 233.62 414.26 748.44 355.86 0.79%
EPS 4.46 87.53 10.69 8.69 16.33 36.65 19.74 1.59%
DPS 6.87 4.00 0.00 3.00 3.00 10.00 8.00 0.16%
NAPS 1.58 1.38 1.46 1.28 1.27 2.33 2.06 0.28%
Adjusted Per Share Value based on latest NOSH - 188,646
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 134.08 91.25 166.13 153.03 143.05 129.32 61.50 -0.82%
EPS 3.55 45.91 7.28 5.70 5.64 6.33 3.41 -0.04%
DPS 5.46 2.10 0.00 1.97 1.04 1.73 1.38 -1.45%
NAPS 1.2571 0.7238 0.9942 0.8384 0.4385 0.4026 0.356 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.20 2.69 2.05 1.23 1.66 2.55 0.00 -
P/RPS 1.90 1.55 0.84 0.53 0.40 0.34 0.00 -100.00%
P/EPS 71.72 3.07 19.17 14.15 10.17 6.96 0.00 -100.00%
EY 1.39 32.54 5.22 7.07 9.84 14.37 0.00 -100.00%
DY 2.15 1.49 0.00 2.44 1.81 3.92 0.00 -100.00%
P/NAPS 2.03 1.95 1.40 0.96 1.31 1.09 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 18/02/05 26/02/04 17/02/03 27/02/02 27/02/01 - -
Price 3.20 3.12 2.03 1.28 1.34 2.50 0.00 -
P/RPS 1.90 1.79 0.83 0.55 0.32 0.33 0.00 -100.00%
P/EPS 71.72 3.56 18.98 14.72 8.21 6.82 0.00 -100.00%
EY 1.39 28.06 5.27 6.79 12.19 14.66 0.00 -100.00%
DY 2.15 1.28 0.00 2.34 2.24 4.00 0.00 -100.00%
P/NAPS 2.03 2.26 1.39 1.00 1.06 1.07 0.00 -100.00%

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