[QSR] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.73%
YoY- 48.9%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 109,455 102,090 90,162 131,812 104,006 103,703 100,363 1.45%
PBT 14,071 21,898 15,844 10,394 6,463 6,275 5,588 16.63%
Tax -2,386 -4,094 -3,820 -1,883 -747 -537 1,747 -
NP 11,685 17,804 12,024 8,511 5,716 5,738 7,335 8.06%
-
NP to SH 11,685 17,804 12,024 8,511 5,716 5,738 7,335 8.06%
-
Tax Rate 16.96% 18.70% 24.11% 18.12% 11.56% 8.56% -31.26% -
Total Cost 97,770 84,286 78,138 123,301 98,290 97,965 93,028 0.83%
-
Net Worth 419,940 362,037 208,456 286,314 241,467 126,295 115,946 23.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 14,480 9,165 6,042 - 5,659 2,983 4,976 19.47%
Div Payout % 123.93% 51.48% 50.25% - 99.01% 51.99% 67.84% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 419,940 362,037 208,456 286,314 241,467 126,295 115,946 23.91%
NOSH 241,345 229,137 151,055 196,105 188,646 99,445 49,762 30.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.68% 17.44% 13.34% 6.46% 5.50% 5.53% 7.31% -
ROE 2.78% 4.92% 5.77% 2.97% 2.37% 4.54% 6.33% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.35 44.55 59.69 67.21 55.13 104.28 201.68 -22.01%
EPS 4.84 7.77 7.96 4.34 3.03 5.77 14.74 -16.93%
DPS 6.00 4.00 4.00 0.00 3.00 3.00 10.00 -8.15%
NAPS 1.74 1.58 1.38 1.46 1.28 1.27 2.33 -4.74%
Adjusted Per Share Value based on latest NOSH - 196,105
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 38.01 35.45 31.31 45.77 36.11 36.01 34.85 1.45%
EPS 4.06 6.18 4.18 2.96 1.98 1.99 2.55 8.05%
DPS 5.03 3.18 2.10 0.00 1.97 1.04 1.73 19.45%
NAPS 1.4582 1.2571 0.7238 0.9942 0.8384 0.4385 0.4026 23.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.36 3.20 2.69 2.05 1.23 1.66 2.55 -
P/RPS 7.41 7.18 4.51 0.00 2.23 1.59 1.26 34.33%
P/EPS 69.40 41.18 33.79 0.00 40.59 28.77 17.30 26.03%
EY 1.44 2.43 2.96 0.00 2.46 3.48 5.78 -20.66%
DY 1.79 1.25 1.49 0.00 2.44 1.81 3.92 -12.24%
P/NAPS 1.93 2.03 1.95 0.00 0.96 1.31 1.09 9.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 21/02/06 18/02/05 26/02/04 17/02/03 27/02/02 27/02/01 -
Price 3.40 3.20 3.12 2.03 1.28 1.34 2.50 -
P/RPS 7.50 7.18 5.23 0.00 2.32 1.28 1.24 34.96%
P/EPS 70.22 41.18 39.20 0.00 42.24 23.22 16.96 26.70%
EY 1.42 2.43 2.55 0.00 2.37 4.31 5.90 -21.12%
DY 1.76 1.25 1.28 0.00 2.34 2.24 4.00 -12.78%
P/NAPS 1.95 2.03 2.26 0.00 1.00 1.06 1.07 10.51%

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