[QSR] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -103.35%
YoY- -103.64%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 393,028 386,146 374,218 359,740 355,299 262,796 304,446 18.57%
PBT 25,258 19,802 21,033 9,230 152,040 140,958 135,508 -67.40%
Tax -10,742 -9,578 -16,589 -13,910 -12,156 -8,734 -6,797 35.71%
NP 14,516 10,224 4,444 -4,680 139,884 132,224 128,711 -76.68%
-
NP to SH 14,516 10,224 4,444 -4,680 139,884 132,224 128,711 -76.68%
-
Tax Rate 42.53% 48.37% 78.87% 150.70% 8.00% 6.20% 5.02% -
Total Cost 378,512 375,922 369,774 364,420 215,415 130,572 175,735 66.85%
-
Net Worth 391,199 362,037 135,583 120,477 120,314 208,456 181,022 67.23%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 22,937 15,737 12,613 12,613 6,042 6,042 - -
Div Payout % 158.01% 153.92% 283.84% 0.00% 4.32% 4.57% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 391,199 362,037 135,583 120,477 120,314 208,456 181,022 67.23%
NOSH 239,999 229,137 225,973 219,050 200,523 151,055 136,107 46.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.69% 2.65% 1.19% -1.30% 39.37% 50.31% 42.28% -
ROE 3.71% 2.82% 3.28% -3.88% 116.27% 63.43% 71.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 163.76 168.52 165.60 164.23 177.19 173.97 223.68 -18.78%
EPS 6.05 4.46 1.97 -2.14 69.76 87.53 94.57 -84.03%
DPS 9.56 6.87 5.58 5.76 3.01 4.00 0.00 -
NAPS 1.63 1.58 0.60 0.55 0.60 1.38 1.33 14.53%
Adjusted Per Share Value based on latest NOSH - 219,050
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 136.47 134.08 129.94 124.91 123.37 91.25 105.71 18.58%
EPS 5.04 3.55 1.54 -1.63 48.57 45.91 44.69 -76.68%
DPS 7.96 5.46 4.38 4.38 2.10 2.10 0.00 -
NAPS 1.3584 1.2571 0.4708 0.4183 0.4178 0.7238 0.6286 67.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.00 3.20 3.08 3.18 3.26 2.69 1.87 -
P/RPS 1.83 1.90 1.86 1.94 1.84 1.55 0.84 68.13%
P/EPS 49.60 71.72 156.62 -148.84 4.67 3.07 1.98 757.82%
EY 2.02 1.39 0.64 -0.67 21.40 32.54 50.57 -88.33%
DY 3.19 2.15 1.81 1.81 0.92 1.49 0.00 -
P/NAPS 1.84 2.03 5.13 5.78 5.43 1.95 1.41 19.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/05/06 21/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 -
Price 3.20 3.20 3.22 3.08 2.91 3.12 2.04 -
P/RPS 1.95 1.90 1.94 1.88 1.64 1.79 0.91 66.28%
P/EPS 52.91 71.72 163.73 -144.16 4.17 3.56 2.16 745.08%
EY 1.89 1.39 0.61 -0.69 23.97 28.06 46.36 -88.17%
DY 2.99 2.15 1.73 1.87 1.04 1.28 0.00 -
P/NAPS 1.96 2.03 5.37 5.60 4.85 2.26 1.53 17.97%

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