[KFC] YoY Annualized 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- 14.69%
YoY- -45.9%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,473,806 1,440,530 1,399,501 1,341,913 1,202,456 1,065,193 973,484 7.15%
PBT 133,228 -46,373 43,380 53,809 91,241 79,761 82,625 8.28%
Tax -41,333 -29,646 -15,169 -21,614 -31,734 -33,210 -31,481 4.64%
NP 91,894 -76,020 28,210 32,194 59,506 46,550 51,144 10.25%
-
NP to SH 91,236 -76,462 28,210 32,194 59,506 46,550 51,144 10.12%
-
Tax Rate 31.02% - 34.97% 40.17% 34.78% 41.64% 38.10% -
Total Cost 1,381,912 1,516,550 1,371,290 1,309,718 1,142,949 1,018,642 922,340 6.96%
-
Net Worth 497,686 370,812 382,707 348,015 324,052 308,282 267,122 10.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 10,575 26,439 10,575 - - - - -
Div Payout % 11.59% 0.00% 37.49% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 497,686 370,812 382,707 348,015 324,052 308,282 267,122 10.92%
NOSH 198,281 198,295 198,294 195,514 194,043 192,676 192,174 0.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.24% -5.28% 2.02% 2.40% 4.95% 4.37% 5.25% -
ROE 18.33% -20.62% 7.37% 9.25% 18.36% 15.10% 19.15% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 743.29 726.46 705.77 686.35 619.68 552.84 506.56 6.59%
EPS 46.01 -38.56 14.23 16.47 30.67 24.16 26.61 9.55%
DPS 5.33 13.33 5.33 0.00 0.00 0.00 0.00 -
NAPS 2.51 1.87 1.93 1.78 1.67 1.60 1.39 10.34%
Adjusted Per Share Value based on latest NOSH - 195,551
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 186.08 181.88 176.70 169.43 151.82 134.49 122.91 7.15%
EPS 11.52 -9.65 3.56 4.06 7.51 5.88 6.46 10.11%
DPS 1.34 3.34 1.34 0.00 0.00 0.00 0.00 -
NAPS 0.6284 0.4682 0.4832 0.4394 0.4091 0.3892 0.3373 10.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.48 1.81 1.65 2.10 2.00 2.10 2.50 -
P/RPS 0.33 0.25 0.23 0.31 0.32 0.38 0.49 -6.37%
P/EPS 5.39 -4.69 11.60 12.75 6.52 8.69 9.39 -8.83%
EY 18.55 -21.30 8.62 7.84 15.33 11.50 10.65 9.68%
DY 2.15 7.37 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.97 0.85 1.18 1.20 1.31 1.80 -9.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 -
Price 2.48 1.86 1.75 2.18 1.95 2.24 2.40 -
P/RPS 0.33 0.26 0.25 0.32 0.31 0.41 0.47 -5.72%
P/EPS 5.39 -4.82 12.30 13.24 6.36 9.27 9.02 -8.22%
EY 18.55 -20.73 8.13 7.55 15.73 10.79 11.09 8.94%
DY 2.15 7.17 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 0.91 1.22 1.17 1.40 1.73 -8.87%

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