[QSR] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -15.42%
YoY- 1.68%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Revenue 432,959 393,028 355,299 364,751 452,762 411,590 266,670 7.16%
PBT 66,294 25,258 152,040 24,021 23,007 19,455 14,696 24.00%
Tax -10,420 -10,742 -12,156 -6,283 -5,562 -4,606 -914 41.55%
NP 55,874 14,516 139,884 17,738 17,445 14,849 13,782 22.12%
-
NP to SH 55,874 14,516 139,884 17,738 17,445 14,849 13,782 22.12%
-
Tax Rate 15.72% 42.53% 8.00% 26.16% 24.18% 23.68% 6.22% -
Total Cost 377,085 378,512 215,415 347,013 435,317 396,741 252,888 5.87%
-
Net Worth 438,583 391,199 120,314 -6,961,762,396 280,193 158,313 106,408 22.41%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Div 14,480 22,937 6,042 - 5,659 2,983 3,981 20.24%
Div Payout % 25.92% 158.01% 4.32% - 32.44% 20.09% 28.89% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Net Worth 438,583 391,199 120,314 -6,961,762,396 280,193 158,313 106,408 22.41%
NOSH 245,018 239,999 200,523 196,105 195,939 131,927 49,723 25.57%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
NP Margin 12.91% 3.69% 39.37% 4.86% 3.85% 3.61% 5.17% -
ROE 12.74% 3.71% 116.27% 0.00% 6.23% 9.38% 12.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 176.70 163.76 177.19 186.00 231.07 311.98 536.30 -14.66%
EPS 22.80 6.05 69.76 9.05 8.90 11.26 27.72 -2.75%
DPS 6.00 9.56 3.01 0.00 2.89 2.26 8.01 -4.04%
NAPS 1.79 1.63 0.60 -35,500.00 1.43 1.20 2.14 -2.51%
Adjusted Per Share Value based on latest NOSH - 196,105
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 150.34 136.47 123.37 126.65 157.21 142.92 92.60 7.16%
EPS 19.40 5.04 48.57 6.16 6.06 5.16 4.79 22.10%
DPS 5.03 7.96 2.10 0.00 1.97 1.04 1.38 20.28%
NAPS 1.5229 1.3584 0.4178 -24,173.146 0.9729 0.5497 0.3695 22.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 -
Price 3.72 3.00 3.26 2.07 1.21 1.46 3.88 -
P/RPS 2.11 1.83 1.84 1.11 0.52 0.47 0.72 16.59%
P/EPS 16.31 49.60 4.67 22.89 13.59 12.97 14.00 2.20%
EY 6.13 2.02 21.40 4.37 7.36 7.71 7.14 -2.15%
DY 1.61 3.19 0.92 0.00 2.39 1.55 2.06 -3.45%
P/NAPS 2.08 1.84 5.43 0.00 0.85 1.22 1.81 2.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 22/05/07 16/05/06 19/05/05 27/05/04 20/05/03 28/05/02 - -
Price 3.56 3.20 2.91 2.03 1.33 1.54 0.00 -
P/RPS 2.01 1.95 1.64 1.09 0.58 0.49 0.00 -
P/EPS 15.61 52.91 4.17 22.44 14.94 13.68 0.00 -
EY 6.41 1.89 23.97 4.46 6.69 7.31 0.00 -
DY 1.69 2.99 1.04 0.00 2.17 1.47 0.00 -
P/NAPS 1.99 1.96 4.85 0.00 0.93 1.28 0.00 -

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