[KFC] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -376.99%
YoY- -635.58%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,050,882 1,616,740 1,447,500 1,446,354 1,402,730 1,320,994 1,139,816 10.27%
PBT 166,618 134,268 121,680 -123,178 44,336 49,860 101,472 8.60%
Tax -47,000 -40,400 -37,800 -28,638 -15,920 -21,788 -35,940 4.56%
NP 119,618 93,868 83,880 -151,816 28,416 28,072 65,532 10.53%
-
NP to SH 117,398 92,658 83,290 -152,190 28,416 28,072 65,532 10.19%
-
Tax Rate 28.21% 30.09% 31.07% - 35.91% 43.70% 35.42% -
Total Cost 1,931,264 1,522,872 1,363,620 1,598,170 1,374,314 1,292,922 1,074,284 10.25%
-
Net Worth 642,516 574,899 483,875 356,881 380,465 335,770 300,338 13.49%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 31,729 31,718 15,864 15,861 15,852 - - -
Div Payout % 27.03% 34.23% 19.05% 0.00% 55.79% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 642,516 574,899 483,875 356,881 380,465 335,770 300,338 13.49%
NOSH 198,307 198,241 198,309 198,267 198,158 195,215 193,767 0.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.83% 5.81% 5.79% -10.50% 2.03% 2.13% 5.75% -
ROE 18.27% 16.12% 17.21% -42.64% 7.47% 8.36% 21.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,034.19 815.54 729.92 729.50 707.88 676.68 588.24 9.85%
EPS 59.20 46.74 42.00 -76.76 14.34 14.38 33.82 9.77%
DPS 16.00 16.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 3.24 2.90 2.44 1.80 1.92 1.72 1.55 13.06%
Adjusted Per Share Value based on latest NOSH - 198,258
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 258.94 204.13 182.76 182.61 177.11 166.79 143.91 10.27%
EPS 14.82 11.70 10.52 -19.22 3.59 3.54 8.27 10.20%
DPS 4.01 4.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.8112 0.7259 0.6109 0.4506 0.4804 0.4239 0.3792 13.49%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.17 3.33 2.29 1.70 1.58 1.80 2.24 -
P/RPS 0.31 0.41 0.31 0.23 0.22 0.27 0.38 -3.33%
P/EPS 5.35 7.12 5.45 -2.21 11.02 12.52 6.62 -3.48%
EY 18.68 14.04 18.34 -45.15 9.08 7.99 15.10 3.60%
DY 5.05 4.80 3.49 4.71 5.06 0.00 0.00 -
P/NAPS 0.98 1.15 0.94 0.94 0.82 1.05 1.45 -6.31%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 -
Price 3.45 3.30 2.39 1.80 1.48 2.22 2.16 -
P/RPS 0.33 0.40 0.33 0.25 0.21 0.33 0.37 -1.88%
P/EPS 5.83 7.06 5.69 -2.34 10.32 15.44 6.39 -1.51%
EY 17.16 14.16 17.57 -42.64 9.69 6.48 15.66 1.53%
DY 4.64 4.85 3.35 4.44 5.41 0.00 0.00 -
P/NAPS 1.06 1.14 0.98 1.00 0.77 1.29 1.39 -4.41%

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