[KFC] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 87.99%
YoY- 1.23%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,616,740 1,447,500 1,446,354 1,402,730 1,320,994 1,139,816 1,050,542 7.44%
PBT 134,268 121,680 -123,178 44,336 49,860 101,472 79,374 9.15%
Tax -40,400 -37,800 -28,638 -15,920 -21,788 -35,940 -31,448 4.26%
NP 93,868 83,880 -151,816 28,416 28,072 65,532 47,926 11.84%
-
NP to SH 92,658 83,290 -152,190 28,416 28,072 65,532 47,926 11.60%
-
Tax Rate 30.09% 31.07% - 35.91% 43.70% 35.42% 39.62% -
Total Cost 1,522,872 1,363,620 1,598,170 1,374,314 1,292,922 1,074,284 1,002,616 7.21%
-
Net Worth 574,899 483,875 356,881 380,465 335,770 300,338 296,648 11.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 31,718 15,864 15,861 15,852 - - - -
Div Payout % 34.23% 19.05% 0.00% 55.79% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 574,899 483,875 356,881 380,465 335,770 300,338 296,648 11.65%
NOSH 198,241 198,309 198,267 198,158 195,215 193,767 192,628 0.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.81% 5.79% -10.50% 2.03% 2.13% 5.75% 4.56% -
ROE 16.12% 17.21% -42.64% 7.47% 8.36% 21.82% 16.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 815.54 729.92 729.50 707.88 676.68 588.24 545.37 6.93%
EPS 46.74 42.00 -76.76 14.34 14.38 33.82 24.88 11.07%
DPS 16.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 2.90 2.44 1.80 1.92 1.72 1.55 1.54 11.11%
Adjusted Per Share Value based on latest NOSH - 198,269
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 204.13 182.76 182.61 177.11 166.79 143.91 132.64 7.44%
EPS 11.70 10.52 -19.22 3.59 3.54 8.27 6.05 11.61%
DPS 4.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.7259 0.6109 0.4506 0.4804 0.4239 0.3792 0.3745 11.65%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.33 2.29 1.70 1.58 1.80 2.24 2.05 -
P/RPS 0.41 0.31 0.23 0.22 0.27 0.38 0.38 1.27%
P/EPS 7.12 5.45 -2.21 11.02 12.52 6.62 8.24 -2.40%
EY 14.04 18.34 -45.15 9.08 7.99 15.10 12.14 2.45%
DY 4.80 3.49 4.71 5.06 0.00 0.00 0.00 -
P/NAPS 1.15 0.94 0.94 0.82 1.05 1.45 1.33 -2.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 -
Price 3.30 2.39 1.80 1.48 2.22 2.16 2.35 -
P/RPS 0.40 0.33 0.25 0.21 0.33 0.37 0.43 -1.19%
P/EPS 7.06 5.69 -2.34 10.32 15.44 6.39 9.45 -4.74%
EY 14.16 17.57 -42.64 9.69 6.48 15.66 10.59 4.95%
DY 4.85 3.35 4.44 5.41 0.00 0.00 0.00 -
P/NAPS 1.14 0.98 1.00 0.77 1.29 1.39 1.53 -4.78%

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