[QSR] QoQ TTM 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- 5.79%
YoY- 688.61%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 386,146 374,218 359,740 355,299 262,796 304,446 336,837 9.50%
PBT 19,802 21,033 9,230 152,040 140,958 135,508 135,781 -72.19%
Tax -9,578 -16,589 -13,910 -12,156 -8,734 -6,797 -7,063 22.44%
NP 10,224 4,444 -4,680 139,884 132,224 128,711 128,718 -81.43%
-
NP to SH 10,224 4,444 -4,680 139,884 132,224 128,711 128,718 -81.43%
-
Tax Rate 48.37% 78.87% 150.70% 8.00% 6.20% 5.02% 5.20% -
Total Cost 375,922 369,774 364,420 215,415 130,572 175,735 208,119 48.15%
-
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 15,737 12,613 12,613 6,042 6,042 - - -
Div Payout % 153.92% 283.84% 0.00% 4.32% 4.57% - - -
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 2.65% 1.19% -1.30% 39.37% 50.31% 42.28% 38.21% -
ROE 2.82% 3.28% -3.88% 116.27% 63.43% 71.10% 93.79% -
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 168.52 165.60 164.23 177.19 173.97 223.68 319.05 -34.58%
EPS 4.46 1.97 -2.14 69.76 87.53 94.57 121.92 -88.91%
DPS 6.87 5.58 5.76 3.01 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 134.08 129.94 124.91 123.37 91.25 105.71 116.96 9.50%
EPS 3.55 1.54 -1.63 48.57 45.91 44.69 44.69 -81.43%
DPS 5.46 4.38 4.38 2.10 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 1.90 1.86 1.94 1.84 1.55 0.84 0.56 125.29%
P/EPS 71.72 156.62 -148.84 4.67 3.07 1.98 1.48 1219.82%
EY 1.39 0.64 -0.67 21.40 32.54 50.57 67.73 -92.45%
DY 2.15 1.81 1.81 0.92 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 1.90 1.94 1.88 1.64 1.79 0.91 0.57 122.65%
P/EPS 71.72 163.73 -144.16 4.17 3.56 2.16 1.49 1213.92%
EY 1.39 0.61 -0.69 23.97 28.06 46.36 66.99 -92.39%
DY 2.15 1.73 1.87 1.04 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