[QSR] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[QSR] QSR BRANDS BHD

Announcement Date

21-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 130.06%

YoY- -92.27%

Quarter Report

QSR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	421,178	407,867	393,028	386,146	374,218	359,740	355,299	11.99%
YoY %	3.26%	3.78%	1.78%	3.19%	4.02%	1.25%	-	-
Horiz. %	118.54%	114.80%	110.62%	108.68%	105.32%	101.25%	100.00%	-
PBT	73,659	69,098	25,258	19,802	21,033	9,230	152,040	-38.28%
YoY %	6.60%	173.57%	27.55%	-5.85%	127.88%	-93.93%	-	-
Horiz. %	48.45%	45.45%	16.61%	13.02%	13.83%	6.07%	100.00%	-
Tax	-12,994	-11,508	-10,742	-9,578	-16,589	-13,910	-12,156	4.54%
YoY %	-12.91%	-7.13%	-12.15%	42.26%	-19.26%	-14.43%	-	-
Horiz. %	106.89%	94.67%	88.37%	78.79%	136.47%	114.43%	100.00%	-
NP	60,665	57,590	14,516	10,224	4,444	-4,680	139,884	-42.67%
YoY %	5.34%	296.73%	41.98%	130.06%	194.96%	-103.35%	-	-
Horiz. %	43.37%	41.17%	10.38%	7.31%	3.18%	-3.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,665	57,590	14,516	10,224	4,444	-4,680	139,884	-42.67%
YoY %	5.34%	296.73%	41.98%	130.06%	194.96%	-103.35%	-	-
Horiz. %	43.37%	41.17%	10.38%	7.31%	3.18%	-3.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.64%	16.65%	42.53%	48.37%	78.87%	150.70%	8.00%	-
YoY %	5.95%	-60.85%	-12.07%	-38.67%	-47.66%	1,783.75%	-	-
Horiz. %	220.50%	208.12%	531.62%	604.62%	985.88%	1,883.75%	100.00%	-
Total Cost	360,513	350,277	378,512	375,922	369,774	364,420	215,415	40.91%
YoY %	2.92%	-7.46%	0.69%	1.66%	1.47%	69.17%	-	-
Horiz. %	167.36%	162.61%	175.71%	174.51%	171.66%	169.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	408,961	404,031	391,199	362,037	135,583	120,477	120,314	125.90%
YoY %	1.22%	3.28%	8.05%	167.02%	12.54%	0.14%	-	-
Horiz. %	339.91%	335.81%	325.15%	300.91%	112.69%	100.14%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	16,365	16,365	22,937	15,737	12,613	12,613	6,042	94.19%
YoY %	0.00%	-28.65%	45.75%	24.77%	0.00%	108.76%	-	-
Horiz. %	270.85%	270.85%	379.63%	260.46%	208.76%	208.76%	100.00%	-
Div Payout %	26.98%	28.42%	158.01%	153.92%	283.84%	0.00%	4.32%	-
YoY %	-5.07%	-82.01%	2.66%	-45.77%	0.00%	0.00%	-	-
Horiz. %	624.54%	657.87%	3,657.64%	3,562.96%	6,570.37%	0.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	408,961	404,031	391,199	362,037	135,583	120,477	120,314	125.90%
YoY %	1.22%	3.28%	8.05%	167.02%	12.54%	0.14%	-	-
Horiz. %	339.91%	335.81%	325.15%	300.91%	112.69%	100.14%	100.00%	-
NOSH	240,565	240,495	239,999	229,137	225,973	219,050	200,523	12.89%
YoY %	0.03%	0.21%	4.74%	1.40%	3.16%	9.24%	-	-
Horiz. %	119.97%	119.93%	119.69%	114.27%	112.69%	109.24%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	14.40%	14.12%	3.69%	2.65%	1.19%	-1.30%	39.37%	-
YoY %	1.98%	282.66%	39.25%	122.69%	191.54%	-103.30%	-	-
Horiz. %	36.58%	35.86%	9.37%	6.73%	3.02%	-3.30%	100.00%	-
ROE	14.83%	14.25%	3.71%	2.82%	3.28%	-3.88%	116.27%	-
YoY %	4.07%	284.10%	31.56%	-14.02%	184.54%	-103.34%	-	-
Horiz. %	12.75%	12.26%	3.19%	2.43%	2.82%	-3.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	175.08	169.59	163.76	168.52	165.60	164.23	177.19	-0.79%
YoY %	3.24%	3.56%	-2.82%	1.76%	0.83%	-7.31%	-	-
Horiz. %	98.81%	95.71%	92.42%	95.11%	93.46%	92.69%	100.00%	-
EPS	25.22	23.95	6.05	4.46	1.97	-2.14	69.76	-49.21%
YoY %	5.30%	295.87%	35.65%	126.40%	192.06%	-103.07%	-	-
Horiz. %	36.15%	34.33%	8.67%	6.39%	2.82%	-3.07%	100.00%	-
DPS	6.80	6.80	9.56	6.87	5.58	5.76	3.01	72.08%
YoY %	0.00%	-28.87%	39.16%	23.12%	-3.12%	91.36%	-	-
Horiz. %	225.91%	225.91%	317.61%	228.24%	185.38%	191.36%	100.00%	-
NAPS	1.70	1.68	1.63	1.58	0.60	0.55	0.60	100.10%
YoY %	1.19%	3.07%	3.16%	163.33%	9.09%	-8.33%	-	-
Horiz. %	283.33%	280.00%	271.67%	263.33%	100.00%	91.67%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 229,137
RPS	146.24	141.62	136.47	134.08	129.94	124.91	123.37	11.99%
YoY %	3.26%	3.77%	1.78%	3.19%	4.03%	1.25%	-	-
Horiz. %	118.54%	114.79%	110.62%	108.68%	105.33%	101.25%	100.00%	-
EPS	21.06	20.00	5.04	3.55	1.54	-1.63	48.57	-42.68%
YoY %	5.30%	296.83%	41.97%	130.52%	194.48%	-103.36%	-	-
Horiz. %	43.36%	41.18%	10.38%	7.31%	3.17%	-3.36%	100.00%	-
DPS	5.68	5.68	7.96	5.46	4.38	4.38	2.10	94.00%
YoY %	0.00%	-28.64%	45.79%	24.66%	0.00%	108.57%	-	-
Horiz. %	270.48%	270.48%	379.05%	260.00%	208.57%	208.57%	100.00%	-
NAPS	1.42	1.4029	1.3584	1.2571	0.4708	0.4183	0.4178	125.88%
YoY %	1.22%	3.28%	8.06%	167.01%	12.55%	0.12%	-	-
Horiz. %	339.88%	335.78%	325.13%	300.89%	112.69%	100.12%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	3.60	3.18	3.00	3.20	3.08	3.18	3.26	-
P/RPS	2.06	1.88	1.83	1.90	1.86	1.94	1.84	7.81%
YoY %	9.57%	2.73%	-3.68%	2.15%	-4.12%	5.43%	-	-
Horiz. %	111.96%	102.17%	99.46%	103.26%	101.09%	105.43%	100.00%	-
P/EPS	14.28	13.28	49.60	71.72	156.62	-148.84	4.67	110.52%
YoY %	7.53%	-73.23%	-30.84%	-54.21%	205.23%	-3,287.15%	-	-
Horiz. %	305.78%	284.37%	1,062.10%	1,535.76%	3,353.75%	-3,187.15%	100.00%	-
EY	7.00	7.53	2.02	1.39	0.64	-0.67	21.40	-52.49%
YoY %	-7.04%	272.77%	45.32%	117.19%	195.52%	-103.13%	-	-
Horiz. %	32.71%	35.19%	9.44%	6.50%	2.99%	-3.13%	100.00%	-
DY	1.89	2.14	3.19	2.15	1.81	1.81	0.92	61.53%
YoY %	-11.68%	-32.92%	48.37%	18.78%	0.00%	96.74%	-	-
Horiz. %	205.43%	232.61%	346.74%	233.70%	196.74%	196.74%	100.00%	-
P/NAPS	2.12	1.89	1.84	2.03	5.13	5.78	5.43	-46.55%
YoY %	12.17%	2.72%	-9.36%	-60.43%	-11.25%	6.45%	-	-
Horiz. %	39.04%	34.81%	33.89%	37.38%	94.48%	106.45%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/11/06	29/08/06	16/05/06	21/02/06	10/11/05	25/08/05	19/05/05	-
Price	3.56	3.18	3.20	3.20	3.22	3.08	2.91	-
P/RPS	2.03	1.88	1.95	1.90	1.94	1.88	1.64	15.26%
YoY %	7.98%	-3.59%	2.63%	-2.06%	3.19%	14.63%	-	-
Horiz. %	123.78%	114.63%	118.90%	115.85%	118.29%	114.63%	100.00%	-
P/EPS	14.12	13.28	52.91	71.72	163.73	-144.16	4.17	125.32%
YoY %	6.33%	-74.90%	-26.23%	-56.20%	213.58%	-3,557.07%	-	-
Horiz. %	338.61%	318.47%	1,268.82%	1,719.90%	3,926.38%	-3,457.07%	100.00%	-
EY	7.08	7.53	1.89	1.39	0.61	-0.69	23.97	-55.61%
YoY %	-5.98%	298.41%	35.97%	127.87%	188.41%	-102.88%	-	-
Horiz. %	29.54%	31.41%	7.88%	5.80%	2.54%	-2.88%	100.00%	-
DY	1.91	2.14	2.99	2.15	1.73	1.87	1.04	49.91%
YoY %	-10.75%	-28.43%	39.07%	24.28%	-7.49%	79.81%	-	-
Horiz. %	183.65%	205.77%	287.50%	206.73%	166.35%	179.81%	100.00%	-
P/NAPS	2.09	1.89	1.96	2.03	5.37	5.60	4.85	-42.91%
YoY %	10.58%	-3.57%	-3.45%	-62.20%	-4.11%	15.46%	-	-
Horiz. %	43.09%	38.97%	40.41%	41.86%	110.72%	115.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos