[QSR] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 625.66%
YoY- 659.62%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 355,299 262,796 304,446 336,837 364,751 478,450 450,644 -14.64%
PBT 152,040 140,958 135,508 135,781 24,021 28,854 24,923 233.49%
Tax -12,156 -8,734 -6,797 -7,063 -6,283 -7,883 -6,747 48.01%
NP 139,884 132,224 128,711 128,718 17,738 20,971 18,176 289.32%
-
NP to SH 139,884 132,224 128,711 128,718 17,738 20,971 18,176 289.32%
-
Tax Rate 8.00% 6.20% 5.02% 5.20% 26.16% 27.32% 27.07% -
Total Cost 215,415 130,572 175,735 208,119 347,013 457,479 432,468 -37.13%
-
Net Worth 120,314 208,456 181,022 137,247 -6,961,762,396 286,314 283,985 -43.56%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,042 6,042 - - - - 5,659 4.45%
Div Payout % 4.32% 4.57% - - - - 31.14% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 120,314 208,456 181,022 137,247 -6,961,762,396 286,314 283,985 -43.56%
NOSH 200,523 151,055 136,107 105,574 196,105 196,105 195,852 1.58%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 39.37% 50.31% 42.28% 38.21% 4.86% 4.38% 4.03% -
ROE 116.27% 63.43% 71.10% 93.79% 0.00% 7.32% 6.40% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 177.19 173.97 223.68 319.05 186.00 243.98 230.09 -15.97%
EPS 69.76 87.53 94.57 121.92 9.05 10.69 9.28 283.27%
DPS 3.01 4.00 0.00 0.00 0.00 0.00 2.89 2.74%
NAPS 0.60 1.38 1.33 1.30 -35,500.00 1.46 1.45 -44.44%
Adjusted Per Share Value based on latest NOSH - 105,574
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 123.37 91.25 105.71 116.96 126.65 166.13 156.48 -14.64%
EPS 48.57 45.91 44.69 44.69 6.16 7.28 6.31 289.36%
DPS 2.10 2.10 0.00 0.00 0.00 0.00 1.97 4.34%
NAPS 0.4178 0.7238 0.6286 0.4766 -24,173.146 0.9942 0.9861 -43.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.26 2.69 1.87 1.80 2.07 2.05 1.72 -
P/RPS 1.84 1.55 0.84 0.56 1.11 0.84 0.75 81.80%
P/EPS 4.67 3.07 1.98 1.48 22.89 19.17 18.53 -60.06%
EY 21.40 32.54 50.57 67.73 4.37 5.22 5.40 150.21%
DY 0.92 1.49 0.00 0.00 0.00 0.00 1.68 -33.04%
P/NAPS 5.43 1.95 1.41 1.38 0.00 1.40 1.19 174.85%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 18/02/05 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 -
Price 2.91 3.12 2.04 1.82 2.03 2.03 1.99 -
P/RPS 1.64 1.79 0.91 0.57 1.09 0.83 0.86 53.71%
P/EPS 4.17 3.56 2.16 1.49 22.44 18.98 21.44 -66.39%
EY 23.97 28.06 46.36 66.99 4.46 5.27 4.66 197.68%
DY 1.04 1.28 0.00 0.00 0.00 0.00 1.45 -19.85%
P/NAPS 4.85 2.26 1.53 1.40 0.00 1.39 1.37 132.10%

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