[QSR] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 130.06%
YoY- -92.27%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 532,752 466,379 428,543 386,146 262,796 478,450 440,725 3.20%
PBT 97,739 80,186 65,832 19,802 140,958 28,854 21,422 28.75%
Tax -14,000 -13,170 -11,286 -9,578 -8,734 -7,883 -5,020 18.62%
NP 83,739 67,016 54,546 10,224 132,224 20,971 16,402 31.18%
-
NP to SH 85,293 67,016 54,546 10,224 132,224 20,971 16,402 31.59%
-
Tax Rate 14.32% 16.42% 17.14% 48.37% 6.20% 27.32% 23.43% -
Total Cost 449,013 399,363 373,997 375,922 130,572 457,479 424,323 0.94%
-
Net Worth 610,537 476,122 419,940 362,037 208,456 286,314 241,467 16.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 30,163 22,086 21,680 15,737 6,042 - 5,659 32.13%
Div Payout % 35.36% 32.96% 39.75% 153.92% 4.57% - 34.50% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 610,537 476,122 419,940 362,037 208,456 286,314 241,467 16.70%
NOSH 276,261 245,423 241,345 229,137 151,055 196,105 188,646 6.55%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.72% 14.37% 12.73% 2.65% 50.31% 4.38% 3.72% -
ROE 13.97% 14.08% 12.99% 2.82% 63.43% 7.32% 6.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 192.84 190.03 177.56 168.52 173.97 243.98 233.62 -3.14%
EPS 30.87 27.31 22.60 4.46 87.53 10.69 8.69 23.50%
DPS 10.92 9.00 9.00 6.87 4.00 0.00 3.00 24.00%
NAPS 2.21 1.94 1.74 1.58 1.38 1.46 1.28 9.52%
Adjusted Per Share Value based on latest NOSH - 229,137
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 184.99 161.94 148.80 134.08 91.25 166.13 153.03 3.20%
EPS 29.62 23.27 18.94 3.55 45.91 7.28 5.70 31.57%
DPS 10.47 7.67 7.53 5.46 2.10 0.00 1.97 32.06%
NAPS 2.12 1.6532 1.4582 1.2571 0.7238 0.9942 0.8384 16.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.43 3.20 3.36 3.20 2.69 2.05 1.23 -
P/RPS 1.26 1.68 1.89 1.90 1.55 0.84 0.53 15.51%
P/EPS 7.87 11.72 14.87 71.72 3.07 19.17 14.15 -9.30%
EY 12.71 8.53 6.73 1.39 32.54 5.22 7.07 10.25%
DY 4.49 2.81 2.68 2.15 1.49 0.00 2.44 10.68%
P/NAPS 1.10 1.65 1.93 2.03 1.95 1.40 0.96 2.29%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 22/02/08 15/02/07 21/02/06 18/02/05 26/02/04 17/02/03 -
Price 2.60 2.74 3.40 3.20 3.12 2.03 1.28 -
P/RPS 1.35 1.44 1.91 1.90 1.79 0.83 0.55 16.12%
P/EPS 8.42 10.03 15.04 71.72 3.56 18.98 14.72 -8.88%
EY 11.87 9.97 6.65 1.39 28.06 5.27 6.79 9.74%
DY 4.20 3.28 2.65 2.15 1.28 0.00 2.34 10.23%
P/NAPS 1.18 1.41 1.95 2.03 2.26 1.39 1.00 2.79%

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