[KFC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 120.87%
YoY- 169.76%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 370,780 352,970 376,149 357,221 359,707 363,470 361,307 1.74%
PBT 33,496 27,344 40,343 26,809 -82,129 20,540 33,201 0.59%
Tax -10,834 -8,066 -14,035 -7,916 -7,574 -6,804 -6,265 44.21%
NP 22,662 19,278 26,308 18,893 -89,703 13,736 26,936 -10.90%
-
NP to SH 22,526 19,119 25,870 18,748 -89,831 13,736 26,936 -11.26%
-
Tax Rate 32.34% 29.50% 34.79% 29.53% - 33.13% 18.87% -
Total Cost 348,118 333,692 349,841 338,328 449,410 349,734 334,371 2.73%
-
Net Worth 483,833 458,141 444,052 370,599 356,865 424,170 410,283 11.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 7,933 11,894 11,890 7,930 - 19,820 -
Div Payout % - 41.49% 45.98% 63.42% 0.00% - 73.58% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 483,833 458,141 444,052 370,599 356,865 424,170 410,283 11.65%
NOSH 198,292 198,329 198,237 198,181 198,258 198,210 198,204 0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.11% 5.46% 6.99% 5.29% -24.94% 3.78% 7.46% -
ROE 4.66% 4.17% 5.83% 5.06% -25.17% 3.24% 6.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 186.99 177.97 189.75 180.25 181.43 183.38 182.29 1.71%
EPS 11.36 9.64 13.05 9.46 -45.31 6.93 13.59 -11.29%
DPS 0.00 4.00 6.00 6.00 4.00 0.00 10.00 -
NAPS 2.44 2.31 2.24 1.87 1.80 2.14 2.07 11.62%
Adjusted Per Share Value based on latest NOSH - 198,181
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.81 44.57 47.49 45.10 45.42 45.89 45.62 1.73%
EPS 2.84 2.41 3.27 2.37 -11.34 1.73 3.40 -11.33%
DPS 0.00 1.00 1.50 1.50 1.00 0.00 2.50 -
NAPS 0.6109 0.5784 0.5607 0.4679 0.4506 0.5356 0.518 11.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.29 1.92 2.05 1.81 1.70 1.86 1.79 -
P/RPS 1.22 1.08 1.08 1.00 0.94 1.01 0.98 15.77%
P/EPS 20.16 19.92 15.71 19.13 -3.75 26.84 13.17 32.92%
EY 4.96 5.02 6.37 5.23 -26.65 3.73 7.59 -24.75%
DY 0.00 2.08 2.93 3.31 2.35 0.00 5.59 -
P/NAPS 0.94 0.83 0.92 0.97 0.94 0.87 0.86 6.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 12/06/06 24/02/06 10/11/05 25/08/05 19/05/05 18/02/05 -
Price 2.39 2.35 1.98 1.86 1.80 1.79 1.95 -
P/RPS 1.28 1.32 1.04 1.03 0.99 0.98 1.07 12.72%
P/EPS 21.04 24.38 15.17 19.66 -3.97 25.83 14.35 29.15%
EY 4.75 4.10 6.59 5.09 -25.17 3.87 6.97 -22.61%
DY 0.00 1.70 3.03 3.23 2.22 0.00 5.13 -
P/NAPS 0.98 1.02 0.88 0.99 1.00 0.84 0.94 2.82%

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