[QSR] QoQ 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- 17.61%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
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 120,624 112,315 113,699 104,006 124,419 110,638 101,662 12.06%
PBT 8,791 4,836 4,833 6,463 6,333 5,378 3,248 94.09%
Tax -2,700 -1,700 -1,600 -747 -1,473 -1,742 -1,058 86.63%
NP 6,091 3,136 3,233 5,716 4,860 3,636 2,190 97.64%
-
NP to SH 6,091 3,136 3,233 5,716 4,860 3,636 2,190 97.64%
-
Tax Rate 30.71% 35.15% 33.11% 11.56% 23.26% 32.39% 32.57% -
Total Cost 114,533 109,179 110,466 98,290 119,559 107,002 99,472 9.84%
-
Net Worth 283,985 278,319 280,193 241,467 223,769 199,816 158,313 47.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 5,659 - - - -
Div Payout % - - - 99.01% - - - -
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 283,985 278,319 280,193 241,467 223,769 199,816 158,313 47.58%
NOSH 195,852 195,999 195,939 188,646 174,820 163,783 131,927 30.10%
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 5.05% 2.79% 2.84% 5.50% 3.91% 3.29% 2.15% -
ROE 2.14% 1.13% 1.15% 2.37% 2.17% 1.82% 1.38% -
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 61.59 57.30 58.03 55.13 71.17 67.55 77.06 -13.86%
EPS 3.11 1.60 1.65 3.03 2.78 2.22 1.66 51.91%
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 41.88 39.00 39.48 36.11 43.20 38.42 35.30 12.05%
EPS 2.11 1.09 1.12 1.98 1.69 1.26 0.76 97.41%
DPS 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
NAPS 0.9861 0.9664 0.9729 0.8384 0.777 0.6938 0.5497 47.58%
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 2.23 1.83 2.96 1.89 -
P/EPS 0.00 0.00 0.00 40.59 46.76 90.09 87.95 -
EY 0.00 0.00 0.00 2.46 2.14 1.11 1.14 -
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 2.32 1.71 2.46 2.00 -
P/EPS 0.00 0.00 0.00 42.24 43.88 74.77 92.77 -
EY 0.00 0.00 0.00 2.37 2.28 1.34 1.08 -
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