[KFC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 128.68%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 348,654 352,711 374,129 345,938 330,011 330,486 346,061 0.49%
PBT 12,014 10,154 25,699 15,427 9,242 15,688 30,239 -45.98%
Tax -1,585 -6,375 -9,581 -5,317 -4,821 -6,073 -13,524 -76.08%
NP 10,429 3,779 16,118 10,110 4,421 9,615 16,715 -27.00%
-
NP to SH 10,429 3,779 16,118 10,110 4,421 9,615 16,715 -27.00%
-
Tax Rate 13.19% 62.78% 37.28% 34.47% 52.16% 38.71% 44.72% -
Total Cost 338,225 348,932 358,011 335,828 325,590 320,871 329,346 1.79%
-
Net Worth 380,678 373,942 366,674 348,081 334,983 347,154 341,677 7.47%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 7,930 - 23,529 - - - 17,472 -40.96%
Div Payout % 76.05% - 145.99% - - - 104.53% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 380,678 373,942 366,674 348,081 334,983 347,154 341,677 7.47%
NOSH 198,269 197,853 196,082 195,551 194,757 195,030 194,134 1.41%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.99% 1.07% 4.31% 2.92% 1.34% 2.91% 4.83% -
ROE 2.74% 1.01% 4.40% 2.90% 1.32% 2.77% 4.89% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 175.85 178.27 190.80 176.90 169.45 169.45 178.26 -0.90%
EPS 5.26 1.91 8.22 5.17 2.27 4.93 8.61 -28.02%
DPS 4.00 0.00 12.00 0.00 0.00 0.00 9.00 -41.79%
NAPS 1.92 1.89 1.87 1.78 1.72 1.78 1.76 5.97%
Adjusted Per Share Value based on latest NOSH - 195,551
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.02 44.53 47.24 43.68 41.67 41.73 43.69 0.50%
EPS 1.32 0.48 2.04 1.28 0.56 1.21 2.11 -26.87%
DPS 1.00 0.00 2.97 0.00 0.00 0.00 2.21 -41.08%
NAPS 0.4806 0.4721 0.463 0.4395 0.4229 0.4383 0.4314 7.47%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.58 2.15 2.21 2.10 1.80 1.75 1.75 -
P/RPS 0.90 1.21 1.16 1.19 1.06 1.03 0.98 -5.52%
P/EPS 30.04 112.57 26.89 40.62 79.30 35.50 20.33 29.76%
EY 3.33 0.89 3.72 2.46 1.26 2.82 4.92 -22.93%
DY 2.53 0.00 5.43 0.00 0.00 0.00 5.14 -37.68%
P/NAPS 0.82 1.14 1.18 1.18 1.05 0.98 0.99 -11.81%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 17/02/03 -
Price 1.48 1.94 2.22 2.18 2.22 1.74 1.71 -
P/RPS 0.84 1.09 1.16 1.23 1.31 1.03 0.96 -8.52%
P/EPS 28.14 101.57 27.01 42.17 97.80 35.29 19.86 26.17%
EY 3.55 0.98 3.70 2.37 1.02 2.83 5.04 -20.85%
DY 2.70 0.00 5.41 0.00 0.00 0.00 5.26 -35.91%
P/NAPS 0.77 1.03 1.19 1.22 1.29 0.98 0.97 -14.27%

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