[QSR] YoY TTM Result on 31-Dec-1999 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
29-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 440,725 411,965 372,445 177,108 -0.93%
PBT 21,422 21,176 20,291 9,198 -0.86%
Tax -5,020 -4,938 -2,053 626 -
NP 16,402 16,238 18,238 9,824 -0.52%
-
NP to SH 16,402 16,238 18,238 9,824 -0.52%
-
Tax Rate 23.43% 23.32% 10.12% -6.81% -
Total Cost 424,323 395,727 354,207 167,284 -0.95%
-
Net Worth 241,467 126,295 115,946 102,525 -0.87%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,659 2,983 4,976 3,981 -0.36%
Div Payout % 34.50% 18.37% 27.29% 40.53% -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 241,467 126,295 115,946 102,525 -0.87%
NOSH 188,646 99,445 49,762 49,769 -1.36%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.72% 3.94% 4.90% 5.55% -
ROE 6.79% 12.86% 15.73% 9.58% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 233.62 414.26 748.44 355.86 0.43%
EPS 8.69 16.33 36.65 19.74 0.84%
DPS 3.00 3.00 10.00 8.00 1.01%
NAPS 1.28 1.27 2.33 2.06 0.49%
Adjusted Per Share Value based on latest NOSH - 49,769
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 153.03 143.05 129.32 61.50 -0.93%
EPS 5.70 5.64 6.33 3.41 -0.52%
DPS 1.97 1.04 1.73 1.38 -0.36%
NAPS 0.8384 0.4385 0.4026 0.356 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/02 31/12/01 26/12/00 - -
Price 1.23 1.66 2.55 0.00 -
P/RPS 0.53 0.40 0.34 0.00 -100.00%
P/EPS 14.15 10.17 6.96 0.00 -100.00%
EY 7.07 9.84 14.37 0.00 -100.00%
DY 2.44 1.81 3.92 0.00 -100.00%
P/NAPS 0.96 1.31 1.09 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/03 27/02/02 27/02/01 - -
Price 1.28 1.34 2.50 0.00 -
P/RPS 0.55 0.32 0.33 0.00 -100.00%
P/EPS 14.72 8.21 6.82 0.00 -100.00%
EY 6.79 12.19 14.66 0.00 -100.00%
DY 2.34 2.24 4.00 0.00 -100.00%
P/NAPS 1.00 1.06 1.07 0.00 -100.00%

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