[QSR] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 41.98%
YoY- -89.62%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,038,144 491,406 432,959 393,028 355,299 364,751 452,762 14.81%
PBT 123,135 88,816 66,294 25,258 152,040 24,021 23,007 32.22%
Tax -24,630 -15,020 -10,420 -10,742 -12,156 -6,283 -5,562 28.11%
NP 98,505 73,796 55,874 14,516 139,884 17,738 17,445 33.40%
-
NP to SH 85,028 74,189 55,874 14,516 139,884 17,738 17,445 30.17%
-
Tax Rate 20.00% 16.91% 15.72% 42.53% 8.00% 26.16% 24.18% -
Total Cost 939,639 417,610 377,085 378,512 215,415 347,013 435,317 13.66%
-
Net Worth 641,961 537,695 438,583 391,199 120,314 -6,961,762,396 280,193 14.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 30,163 22,086 14,480 22,937 6,042 - 5,659 32.13%
Div Payout % 35.47% 29.77% 25.92% 158.01% 4.32% - 32.44% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 641,961 537,695 438,583 391,199 120,314 -6,961,762,396 280,193 14.80%
NOSH 281,562 257,270 245,018 239,999 200,523 196,105 195,939 6.22%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.49% 15.02% 12.91% 3.69% 39.37% 4.86% 3.85% -
ROE 13.25% 13.80% 12.74% 3.71% 116.27% 0.00% 6.23% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 368.71 191.01 176.70 163.76 177.19 186.00 231.07 8.09%
EPS 30.20 28.84 22.80 6.05 69.76 9.05 8.90 22.56%
DPS 10.71 8.59 6.00 9.56 3.01 0.00 2.89 24.37%
NAPS 2.28 2.09 1.79 1.63 0.60 -35,500.00 1.43 8.07%
Adjusted Per Share Value based on latest NOSH - 239,999
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 360.47 170.63 150.34 136.47 123.37 126.65 157.21 14.81%
EPS 29.52 25.76 19.40 5.04 48.57 6.16 6.06 30.16%
DPS 10.47 7.67 5.03 7.96 2.10 0.00 1.97 32.06%
NAPS 2.2291 1.867 1.5229 1.3584 0.4178 -24,173.146 0.9729 14.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.82 1.93 3.72 3.00 3.26 2.07 1.21 -
P/RPS 0.76 1.01 2.11 1.83 1.84 1.11 0.52 6.52%
P/EPS 9.34 6.69 16.31 49.60 4.67 22.89 13.59 -6.05%
EY 10.71 14.94 6.13 2.02 21.40 4.37 7.36 6.44%
DY 3.80 4.45 1.61 3.19 0.92 0.00 2.39 8.02%
P/NAPS 1.24 0.92 2.08 1.84 5.43 0.00 0.85 6.49%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 21/05/08 22/05/07 16/05/06 19/05/05 27/05/04 20/05/03 -
Price 2.72 2.44 3.56 3.20 2.91 2.03 1.33 -
P/RPS 0.74 1.28 2.01 1.95 1.64 1.09 0.58 4.14%
P/EPS 9.01 8.46 15.61 52.91 4.17 22.44 14.94 -8.07%
EY 11.10 11.82 6.41 1.89 23.97 4.46 6.69 8.79%
DY 3.94 3.52 1.69 2.99 1.04 0.00 2.17 10.44%
P/NAPS 1.19 1.17 1.99 1.96 4.85 0.00 0.93 4.19%

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