[QSR] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -36.09%
YoY- -34.37%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 125,529 109,613 103,801 109,455 116,022 103,681 99,385 16.82%
PBT 24,914 17,067 14,800 14,071 22,283 15,140 14,338 44.48%
Tax -4,480 -2,000 -1,520 -2,386 -4,000 -2,514 -2,386 52.13%
NP 20,434 15,067 13,280 11,685 18,283 12,626 11,952 42.93%
-
NP to SH 20,434 15,067 13,280 11,685 18,283 12,626 11,952 42.93%
-
Tax Rate 17.98% 11.72% 10.27% 16.96% 17.95% 16.61% 16.64% -
Total Cost 105,095 94,546 90,521 97,770 97,739 91,055 87,433 13.03%
-
Net Worth 466,081 456,427 438,583 419,940 408,961 404,031 391,199 12.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 9,815 - 14,480 - - 7,199 -
Div Payout % - 65.15% - 123.93% - - 60.24% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 466,081 456,427 438,583 419,940 408,961 404,031 391,199 12.37%
NOSH 245,306 245,390 245,018 241,345 240,565 240,495 239,999 1.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.28% 13.75% 12.79% 10.68% 15.76% 12.18% 12.03% -
ROE 4.38% 3.30% 3.03% 2.78% 4.47% 3.13% 3.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.17 44.67 42.36 45.35 48.23 43.11 41.41 15.13%
EPS 8.33 6.14 5.42 4.84 7.60 5.25 4.98 40.86%
DPS 0.00 4.00 0.00 6.00 0.00 0.00 3.00 -
NAPS 1.90 1.86 1.79 1.74 1.70 1.68 1.63 10.74%
Adjusted Per Share Value based on latest NOSH - 241,345
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.59 38.06 36.04 38.01 40.29 36.00 34.51 16.83%
EPS 7.10 5.23 4.61 4.06 6.35 4.38 4.15 42.99%
DPS 0.00 3.41 0.00 5.03 0.00 0.00 2.50 -
NAPS 1.6184 1.5848 1.5229 1.4582 1.42 1.4029 1.3584 12.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.30 3.18 3.72 3.36 3.60 3.18 3.00 -
P/RPS 6.45 7.12 8.78 7.41 7.46 7.38 7.24 -7.40%
P/EPS 39.62 51.79 68.63 69.40 47.37 60.57 60.24 -24.35%
EY 2.52 1.93 1.46 1.44 2.11 1.65 1.66 32.05%
DY 0.00 1.26 0.00 1.79 0.00 0.00 1.00 -
P/NAPS 1.74 1.71 2.08 1.93 2.12 1.89 1.84 -3.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 16/05/06 -
Price 3.22 3.10 3.56 3.40 3.56 3.18 3.20 -
P/RPS 6.29 6.94 8.40 7.50 7.38 7.38 7.73 -12.82%
P/EPS 38.66 50.49 65.68 70.22 46.84 60.57 64.26 -28.71%
EY 2.59 1.98 1.52 1.42 2.13 1.65 1.56 40.16%
DY 0.00 1.29 0.00 1.76 0.00 0.00 0.94 -
P/NAPS 1.69 1.67 1.99 1.95 2.09 1.89 1.96 -9.40%

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