[QSR] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.63%
YoY- 47.63%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Revenue 397,540 370,012 0 454,796 406,648 358,248 408,148 -0.52%
PBT 57,352 44,328 0 19,332 12,992 21,992 19,876 23.59%
Tax -9,544 -13,688 0 -6,400 -4,232 -6,160 -5,560 11.40%
NP 47,808 30,640 0 12,932 8,760 15,832 14,316 27.25%
-
NP to SH 47,808 30,640 0 12,932 8,760 15,832 14,316 27.25%
-
Tax Rate 16.64% 30.88% - 33.11% 32.57% 28.01% 27.97% -
Total Cost 349,732 339,372 0 441,864 397,888 342,416 393,832 -2.34%
-
Net Worth 391,199 120,314 -6,957,668,323 280,193 158,313 106,408 118,968 26.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Div 28,799 - - - - - - -
Div Payout % 60.24% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Net Worth 391,199 120,314 -6,957,668,323 280,193 158,313 106,408 118,968 26.86%
NOSH 239,999 200,523 195,990 195,939 131,927 49,723 49,777 36.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
NP Margin 12.03% 8.28% 0.00% 2.84% 2.15% 4.42% 3.51% -
ROE 12.22% 25.47% 0.00% 4.62% 5.53% 14.88% 12.03% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 165.64 184.52 0.00 232.11 308.24 720.48 819.95 -27.36%
EPS 19.92 15.28 0.00 6.60 6.64 31.84 28.76 -7.07%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 0.60 -35,500.00 1.43 1.20 2.14 2.39 -7.36%
Adjusted Per Share Value based on latest NOSH - 195,939
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 138.04 128.48 0.00 157.92 141.20 124.39 141.72 -0.52%
EPS 16.60 10.64 0.00 4.49 3.04 5.50 4.97 27.26%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3584 0.4178 -24,158.93 0.9729 0.5497 0.3695 0.4131 26.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 30/03/01 -
Price 3.00 3.26 2.07 1.21 1.46 3.88 2.60 -
P/RPS 1.81 1.77 0.00 0.00 0.47 0.54 0.32 41.39%
P/EPS 15.06 21.34 0.00 0.00 21.99 12.19 9.04 10.74%
EY 6.64 4.69 0.00 0.00 4.55 8.21 11.06 -9.69%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 5.43 0.00 1.21 1.22 1.81 1.09 11.03%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 16/05/06 19/05/05 27/05/04 20/05/03 28/05/02 30/05/00 29/05/01 -
Price 3.20 2.91 2.03 1.33 1.54 3.40 2.40 -
P/RPS 1.93 1.58 0.00 0.00 0.50 0.47 0.29 46.06%
P/EPS 16.06 19.04 0.00 0.00 23.19 10.68 8.34 13.99%
EY 6.23 5.25 0.00 0.00 4.31 9.36 11.98 -12.25%
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 4.85 0.00 1.33 1.28 1.59 1.00 14.39%

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