[QSR] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -8.96%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 440,422 422,231 411,590 411,965 408,625 395,185 384,920 9.38%
PBT 21,234 20,019 19,455 21,176 20,489 20,190 19,762 4.90%
Tax -4,811 -5,038 -4,606 -4,938 -2,653 -1,953 -1,903 85.47%
NP 16,423 14,981 14,849 16,238 17,836 18,237 17,859 -5.43%
-
NP to SH 16,423 14,981 14,849 16,238 17,836 18,237 17,859 -5.43%
-
Tax Rate 22.66% 25.17% 23.68% 23.32% 12.95% 9.67% 9.63% -
Total Cost 423,999 407,250 396,741 395,727 390,789 376,948 367,061 10.08%
-
Net Worth 223,769 199,816 158,313 126,295 125,194 122,440 118,968 52.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,983 2,983 2,983 2,983 4,976 4,976 4,976 -28.88%
Div Payout % 18.17% 19.91% 20.09% 18.37% 27.90% 27.29% 27.86% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 223,769 199,816 158,313 126,295 125,194 122,440 118,968 52.31%
NOSH 174,820 163,783 131,927 99,445 99,360 49,772 49,777 130.87%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.73% 3.55% 3.61% 3.94% 4.36% 4.61% 4.64% -
ROE 7.34% 7.50% 9.38% 12.86% 14.25% 14.89% 15.01% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 251.93 257.80 311.98 414.26 411.26 793.98 773.28 -52.62%
EPS 9.39 9.15 11.26 16.33 17.95 36.64 35.88 -59.05%
DPS 1.71 1.82 2.26 3.00 5.01 10.00 10.00 -69.15%
NAPS 1.28 1.22 1.20 1.27 1.26 2.46 2.39 -34.02%
Adjusted Per Share Value based on latest NOSH - 99,445
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 152.93 146.61 142.92 143.05 141.89 137.22 133.65 9.39%
EPS 5.70 5.20 5.16 5.64 6.19 6.33 6.20 -5.44%
DPS 1.04 1.04 1.04 1.04 1.73 1.73 1.73 -28.74%
NAPS 0.777 0.6938 0.5497 0.4385 0.4347 0.4251 0.4131 52.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.30 2.00 1.46 1.66 1.46 2.80 2.60 -
P/RPS 0.52 0.78 0.47 0.40 0.36 0.35 0.34 32.71%
P/EPS 13.84 21.87 12.97 10.17 8.13 7.64 7.25 53.82%
EY 7.23 4.57 7.71 9.84 12.30 13.09 13.80 -34.98%
DY 1.31 0.91 1.55 1.81 3.43 3.57 3.85 -51.22%
P/NAPS 1.02 1.64 1.22 1.31 1.16 1.14 1.09 -4.32%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 -
Price 1.22 1.66 1.54 1.34 1.98 1.71 2.40 -
P/RPS 0.48 0.64 0.49 0.32 0.48 0.22 0.31 33.80%
P/EPS 12.99 18.15 13.68 8.21 11.03 4.67 6.69 55.57%
EY 7.70 5.51 7.31 12.19 9.07 21.43 14.95 -35.72%
DY 1.40 1.10 1.47 2.24 2.53 5.85 4.17 -51.66%
P/NAPS 0.95 1.36 1.28 1.06 1.57 0.70 1.00 -3.35%

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