[QSR] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 97.63%
YoY- 41.28%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 127,436 109,455 102,090 90,162 131,812 104,006 103,703 3.49%
PBT 23,405 14,071 21,898 15,844 10,394 6,463 6,275 24.51%
Tax -5,170 -2,386 -4,094 -3,820 -1,883 -747 -537 45.82%
NP 18,235 11,685 17,804 12,024 8,511 5,716 5,738 21.24%
-
NP to SH 18,235 11,685 17,804 12,024 8,511 5,716 5,738 21.24%
-
Tax Rate 22.09% 16.96% 18.70% 24.11% 18.12% 11.56% 8.56% -
Total Cost 109,201 97,770 84,286 78,138 123,301 98,290 97,965 1.82%
-
Net Worth 476,122 419,940 362,037 208,456 286,314 241,467 126,295 24.74%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 12,271 14,480 9,165 6,042 - 5,659 2,983 26.56%
Div Payout % 67.29% 123.93% 51.48% 50.25% - 99.01% 51.99% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 476,122 419,940 362,037 208,456 286,314 241,467 126,295 24.74%
NOSH 245,423 241,345 229,137 151,055 196,105 188,646 99,445 16.24%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.31% 10.68% 17.44% 13.34% 6.46% 5.50% 5.53% -
ROE 3.83% 2.78% 4.92% 5.77% 2.97% 2.37% 4.54% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.92 45.35 44.55 59.69 67.21 55.13 104.28 -10.96%
EPS 7.43 4.84 7.77 7.96 4.34 3.03 5.77 4.30%
DPS 5.00 6.00 4.00 4.00 0.00 3.00 3.00 8.88%
NAPS 1.94 1.74 1.58 1.38 1.46 1.28 1.27 7.31%
Adjusted Per Share Value based on latest NOSH - 151,055
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 44.25 38.01 35.45 31.31 45.77 36.11 36.01 3.49%
EPS 6.33 4.06 6.18 4.18 2.96 1.98 1.99 21.26%
DPS 4.26 5.03 3.18 2.10 0.00 1.97 1.04 26.47%
NAPS 1.6532 1.4582 1.2571 0.7238 0.9942 0.8384 0.4385 24.74%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.20 3.36 3.20 2.69 2.05 1.23 1.66 -
P/RPS 6.16 7.41 7.18 4.51 0.00 2.23 1.59 25.31%
P/EPS 43.07 69.40 41.18 33.79 0.00 40.59 28.77 6.95%
EY 2.32 1.44 2.43 2.96 0.00 2.46 3.48 -6.53%
DY 1.56 1.79 1.25 1.49 0.00 2.44 1.81 -2.44%
P/NAPS 1.65 1.93 2.03 1.95 0.00 0.96 1.31 3.91%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 15/02/07 21/02/06 18/02/05 26/02/04 17/02/03 27/02/02 -
Price 2.74 3.40 3.20 3.12 2.03 1.28 1.34 -
P/RPS 5.28 7.50 7.18 5.23 0.00 2.32 1.28 26.62%
P/EPS 36.88 70.22 41.18 39.20 0.00 42.24 23.22 8.01%
EY 2.71 1.42 2.43 2.55 0.00 2.37 4.31 -7.43%
DY 1.82 1.76 1.25 1.28 0.00 2.34 2.24 -3.39%
P/NAPS 1.41 1.95 2.03 2.26 0.00 1.00 1.06 4.86%

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