[QSR] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 149.95%
YoY- 149.97%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 131,806 125,529 116,022 102,711 88,233 120,624 124,419 0.96%
PBT 23,787 24,914 22,283 17,722 8,518 8,791 6,333 24.65%
Tax -2,800 -4,480 -4,000 -2,514 -2,434 -2,700 -1,473 11.28%
NP 20,987 20,434 18,283 15,208 6,084 6,091 4,860 27.58%
-
NP to SH 21,285 20,434 18,283 15,208 6,084 6,091 4,860 27.88%
-
Tax Rate 11.77% 17.98% 17.95% 14.19% 28.57% 30.71% 23.26% -
Total Cost 110,819 105,095 97,739 87,503 82,149 114,533 119,559 -1.25%
-
Net Worth 593,233 466,081 408,961 135,583 181,022 283,985 223,769 17.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 593,233 466,081 408,961 135,583 181,022 283,985 223,769 17.62%
NOSH 274,645 245,306 240,565 225,973 136,107 195,852 174,820 7.81%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.92% 16.28% 15.76% 14.81% 6.90% 5.05% 3.91% -
ROE 3.59% 4.38% 4.47% 11.22% 3.36% 2.14% 2.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 47.99 51.17 48.23 45.45 64.83 61.59 71.17 -6.35%
EPS 7.75 8.33 7.60 6.73 4.47 3.11 2.78 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.90 1.70 0.60 1.33 1.45 1.28 9.10%
Adjusted Per Share Value based on latest NOSH - 225,973
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.77 43.59 40.29 35.66 30.64 41.88 43.20 0.96%
EPS 7.39 7.10 6.35 5.28 2.11 2.11 1.69 27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0599 1.6184 1.42 0.4708 0.6286 0.9861 0.777 17.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.32 3.30 3.60 3.08 1.87 1.72 1.30 -
P/RPS 4.83 6.45 7.46 6.78 2.88 0.00 1.83 17.53%
P/EPS 29.94 39.62 47.37 45.77 41.83 0.00 46.76 -7.15%
EY 3.34 2.52 2.11 2.19 2.39 0.00 2.14 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.74 2.12 5.13 1.41 1.72 1.02 0.80%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 29/11/07 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 -
Price 2.20 3.22 3.56 3.22 2.04 1.99 1.22 -
P/RPS 4.58 6.29 7.38 7.08 3.15 0.00 1.71 17.82%
P/EPS 28.39 38.66 46.84 47.85 45.64 0.00 43.88 -6.99%
EY 3.52 2.59 2.13 2.09 2.19 0.00 2.28 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.69 2.09 5.37 1.53 1.99 0.95 1.19%

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