[QSR] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -36.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,090 102,711 88,842 92,503 90,162 88,233 84,401 13.48%
PBT 21,898 17,722 -28,700 11,082 15,844 8,518 116,596 -67.10%
Tax -4,094 -2,514 -1,748 -3,422 -3,820 -2,434 -2,480 39.55%
NP 17,804 15,208 -30,448 7,660 12,024 6,084 114,116 -70.92%
-
NP to SH 17,804 15,208 -30,448 7,660 12,024 6,084 114,116 -70.92%
-
Tax Rate 18.70% 14.19% - 30.88% 24.11% 28.57% 2.13% -
Total Cost 84,286 87,503 119,290 84,843 78,138 82,149 -29,715 -
-
Net Worth 362,037 135,583 120,477 120,314 208,456 181,022 137,247 90.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,165 - 6,571 - 6,042 - - -
Div Payout % 51.48% - 0.00% - 50.25% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 362,037 135,583 120,477 120,314 208,456 181,022 137,247 90.57%
NOSH 229,137 225,973 219,050 200,523 151,055 136,107 105,574 67.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.44% 14.81% -34.27% 8.28% 13.34% 6.90% 135.21% -
ROE 4.92% 11.22% -25.27% 6.37% 5.77% 3.36% 83.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.55 45.45 40.56 46.13 59.69 64.83 79.94 -32.20%
EPS 7.77 6.73 -13.90 3.82 7.96 4.47 108.09 -82.62%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 0.00 -
NAPS 1.58 0.60 0.55 0.60 1.38 1.33 1.30 13.84%
Adjusted Per Share Value based on latest NOSH - 200,523
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.45 35.66 30.85 32.12 31.31 30.64 29.31 13.47%
EPS 6.18 5.28 -10.57 2.66 4.18 2.11 39.62 -70.92%
DPS 3.18 0.00 2.28 0.00 2.10 0.00 0.00 -
NAPS 1.2571 0.4708 0.4183 0.4178 0.7238 0.6286 0.4766 90.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.20 3.08 3.18 3.26 2.69 1.87 1.80 -
P/RPS 7.18 6.78 7.84 7.07 4.51 2.88 2.25 116.29%
P/EPS 41.18 45.77 -22.88 85.34 33.79 41.83 1.67 742.25%
EY 2.43 2.19 -4.37 1.17 2.96 2.39 60.05 -88.14%
DY 1.25 0.00 0.94 0.00 1.49 0.00 0.00 -
P/NAPS 2.03 5.13 5.78 5.43 1.95 1.41 1.38 29.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 -
Price 3.20 3.22 3.08 2.91 3.12 2.04 1.82 -
P/RPS 7.18 7.08 7.59 6.31 5.23 3.15 2.28 114.39%
P/EPS 41.18 47.85 -22.16 76.18 39.20 45.64 1.68 738.92%
EY 2.43 2.09 -4.51 1.31 2.55 2.19 59.39 -88.05%
DY 1.25 0.00 0.97 0.00 1.28 0.00 0.00 -
P/NAPS 2.03 5.37 5.60 4.85 2.26 1.53 1.40 28.02%

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