[QSR] QoQ Annualized Quarter 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- 14.75%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 462,184 452,028 454,796 440,725 448,958 424,600 406,648 8.90%
PBT 24,613 19,338 19,332 21,422 19,945 17,252 12,992 53.04%
Tax -8,000 -6,600 -6,400 -4,920 -5,564 -5,600 -4,232 52.82%
NP 16,613 12,738 12,932 16,502 14,381 11,652 8,760 53.15%
-
NP to SH 16,613 12,738 12,932 16,502 14,381 11,652 8,760 53.15%
-
Tax Rate 32.50% 34.13% 33.11% 22.97% 27.90% 32.46% 32.57% -
Total Cost 445,570 439,290 441,864 424,223 434,577 412,948 397,888 7.83%
-
Net Worth 284,072 278,276 280,193 241,125 223,761 200,217 158,313 47.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 5,651 - - - -
Div Payout % - - - 34.25% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 284,072 278,276 280,193 241,125 223,761 200,217 158,313 47.61%
NOSH 195,911 195,969 195,939 188,378 174,813 164,112 131,927 30.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.59% 2.82% 2.84% 3.74% 3.20% 2.74% 2.15% -
ROE 5.85% 4.58% 4.62% 6.84% 6.43% 5.82% 5.53% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 235.91 230.66 232.11 233.96 256.82 258.72 308.24 -16.31%
EPS 8.48 6.50 6.60 8.76 8.23 7.10 6.64 17.69%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.43 1.28 1.28 1.22 1.20 13.43%
Adjusted Per Share Value based on latest NOSH - 188,646
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 160.48 156.96 157.92 153.03 155.89 147.43 141.20 8.89%
EPS 5.77 4.42 4.49 5.73 4.99 4.05 3.04 53.23%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.9864 0.9663 0.9729 0.8373 0.777 0.6952 0.5497 47.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.72 1.41 1.21 1.23 1.30 2.00 1.46 -
P/RPS 0.00 0.00 0.00 0.53 0.51 0.77 0.47 -
P/EPS 0.00 0.00 0.00 14.04 15.80 28.17 21.99 -
EY 0.00 0.00 0.00 7.12 6.33 3.55 4.55 -
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 1.72 1.41 1.21 0.96 1.02 1.64 1.22 25.70%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 -
Price 1.99 1.65 1.33 1.28 1.22 1.66 1.54 -
P/RPS 0.00 0.00 0.00 0.55 0.48 0.64 0.50 -
P/EPS 0.00 0.00 0.00 14.61 14.83 23.38 23.19 -
EY 0.00 0.00 0.00 6.84 6.74 4.28 4.31 -
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.99 1.65 1.33 1.00 0.95 1.36 1.28 34.16%

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