[KFC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.7%
YoY- 68.62%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,456,547 1,441,705 1,432,745 1,421,692 1,410,933 1,423,755 1,421,432 1.63%
PBT 5,563 -1,579 -18,021 76,122 65,736 58,234 63,294 -80.14%
Tax -36,329 -28,559 -24,060 -18,071 -17,642 -20,958 -22,858 36.07%
NP -30,766 -30,138 -42,081 58,051 48,094 37,276 40,436 -
-
NP to SH -31,477 -30,411 -42,209 58,051 48,094 37,276 40,436 -
-
Tax Rate 653.05% - - 23.74% 26.84% 35.99% 36.11% -
Total Cost 1,487,313 1,471,843 1,474,826 1,363,641 1,362,839 1,386,479 1,380,996 5.05%
-
Net Worth 444,052 370,599 356,865 424,170 410,283 382,150 380,678 10.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 31,715 39,641 27,750 27,751 27,751 31,460 31,460 0.53%
Div Payout % 0.00% 0.00% 0.00% 47.80% 57.70% 84.40% 77.80% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 444,052 370,599 356,865 424,170 410,283 382,150 380,678 10.78%
NOSH 198,237 198,181 198,258 198,210 198,204 198,005 198,269 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.11% -2.09% -2.94% 4.08% 3.41% 2.62% 2.84% -
ROE -7.09% -8.21% -11.83% 13.69% 11.72% 9.75% 10.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 734.75 727.47 722.66 717.26 711.86 719.05 716.92 1.64%
EPS -15.88 -15.35 -21.29 29.29 24.26 18.83 20.39 -
DPS 16.00 20.00 14.00 14.00 14.00 16.00 16.00 0.00%
NAPS 2.24 1.87 1.80 2.14 2.07 1.93 1.92 10.79%
Adjusted Per Share Value based on latest NOSH - 198,210
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 183.90 182.03 180.90 179.50 178.14 179.76 179.47 1.63%
EPS -3.97 -3.84 -5.33 7.33 6.07 4.71 5.11 -
DPS 4.00 5.01 3.50 3.50 3.50 3.97 3.97 0.50%
NAPS 0.5607 0.4679 0.4506 0.5356 0.518 0.4825 0.4806 10.79%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.05 1.81 1.70 1.86 1.79 1.65 1.58 -
P/RPS 0.28 0.25 0.24 0.26 0.25 0.23 0.22 17.39%
P/EPS -12.91 -11.80 -7.99 6.35 7.38 8.76 7.75 -
EY -7.75 -8.48 -12.52 15.75 13.56 11.41 12.91 -
DY 7.80 11.05 8.24 7.53 7.82 9.70 10.13 -15.95%
P/NAPS 0.92 0.97 0.94 0.87 0.86 0.85 0.82 7.95%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 -
Price 1.98 1.86 1.80 1.79 1.95 1.75 1.48 -
P/RPS 0.27 0.26 0.25 0.25 0.27 0.24 0.21 18.18%
P/EPS -12.47 -12.12 -8.45 6.11 8.04 9.30 7.26 -
EY -8.02 -8.25 -11.83 16.36 12.44 10.76 13.78 -
DY 8.08 10.75 7.78 7.82 7.18 9.14 10.81 -17.59%
P/NAPS 0.88 0.99 1.00 0.84 0.94 0.91 0.77 9.28%

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