[QSR] QoQ Quarter 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- 149.95%
YoY- 149.97%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 103,681 99,385 102,090 102,711 88,842 92,503 90,162 9.78%
PBT 15,140 14,338 21,898 17,722 -28,700 11,082 15,844 -2.99%
Tax -2,514 -2,386 -4,094 -2,514 -1,748 -3,422 -3,820 -24.39%
NP 12,626 11,952 17,804 15,208 -30,448 7,660 12,024 3.31%
-
NP to SH 12,626 11,952 17,804 15,208 -30,448 7,660 12,024 3.31%
-
Tax Rate 16.61% 16.64% 18.70% 14.19% - 30.88% 24.11% -
Total Cost 91,055 87,433 84,286 87,503 119,290 84,843 78,138 10.76%
-
Net Worth 404,031 391,199 362,037 135,583 120,477 120,314 208,456 55.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 7,199 9,165 - 6,571 - 6,042 -
Div Payout % - 60.24% 51.48% - 0.00% - 50.25% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 404,031 391,199 362,037 135,583 120,477 120,314 208,456 55.64%
NOSH 240,495 239,999 229,137 225,973 219,050 200,523 151,055 36.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.18% 12.03% 17.44% 14.81% -34.27% 8.28% 13.34% -
ROE 3.13% 3.06% 4.92% 11.22% -25.27% 6.37% 5.77% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 43.11 41.41 44.55 45.45 40.56 46.13 59.69 -19.55%
EPS 5.25 4.98 7.77 6.73 -13.90 3.82 7.96 -24.28%
DPS 0.00 3.00 4.00 0.00 3.00 0.00 4.00 -
NAPS 1.68 1.63 1.58 0.60 0.55 0.60 1.38 14.05%
Adjusted Per Share Value based on latest NOSH - 225,973
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.00 34.51 35.45 35.66 30.85 32.12 31.31 9.78%
EPS 4.38 4.15 6.18 5.28 -10.57 2.66 4.18 3.17%
DPS 0.00 2.50 3.18 0.00 2.28 0.00 2.10 -
NAPS 1.4029 1.3584 1.2571 0.4708 0.4183 0.4178 0.7238 55.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.18 3.00 3.20 3.08 3.18 3.26 2.69 -
P/RPS 7.38 7.24 7.18 6.78 7.84 7.07 4.51 38.98%
P/EPS 60.57 60.24 41.18 45.77 -22.88 85.34 33.79 47.72%
EY 1.65 1.66 2.43 2.19 -4.37 1.17 2.96 -32.34%
DY 0.00 1.00 1.25 0.00 0.94 0.00 1.49 -
P/NAPS 1.89 1.84 2.03 5.13 5.78 5.43 1.95 -2.06%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 -
Price 3.18 3.20 3.20 3.22 3.08 2.91 3.12 -
P/RPS 7.38 7.73 7.18 7.08 7.59 6.31 5.23 25.88%
P/EPS 60.57 64.26 41.18 47.85 -22.16 76.18 39.20 33.76%
EY 1.65 1.56 2.43 2.09 -4.51 1.31 2.55 -25.24%
DY 0.00 0.94 1.25 0.00 0.97 0.00 1.28 -
P/NAPS 1.89 1.96 2.03 5.37 5.60 4.85 2.26 -11.26%

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