[KFC] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock

[KFC] KFC HOLDINGS (M) BHD

Announcement Date

26-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 45.98%

YoY- -57.16%

Quarter Report

KFC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	723,750	723,177	701,365	660,497	569,908	525,271	481,123	7.03%
YoY %	0.08%	3.11%	6.19%	15.90%	8.50%	9.18%	-	-
Horiz. %	150.43%	150.31%	145.78%	137.28%	118.45%	109.18%	100.00%	-
PBT	60,840	-61,589	22,168	24,930	50,736	39,687	40,936	6.82%
YoY %	198.78%	-377.83%	-11.08%	-50.86%	27.84%	-3.05%	-	-
Horiz. %	148.62%	-150.45%	54.15%	60.90%	123.94%	96.95%	100.00%	-
Tax	-18,900	-14,319	-7,960	-10,894	-17,970	-15,724	-16,224	2.57%
YoY %	-31.99%	-79.89%	26.93%	39.38%	-14.28%	3.08%	-	-
Horiz. %	116.49%	88.26%	49.06%	67.15%	110.76%	96.92%	100.00%	-
NP	41,940	-75,908	14,208	14,036	32,766	23,963	24,712	9.21%
YoY %	155.25%	-634.26%	1.23%	-57.16%	36.74%	-3.03%	-	-
Horiz. %	169.72%	-307.17%	57.49%	56.80%	132.59%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,645	-76,095	14,208	14,036	32,766	23,963	24,712	9.08%
YoY %	154.73%	-635.58%	1.23%	-57.16%	36.74%	-3.03%	-	-
Horiz. %	168.52%	-307.93%	57.49%	56.80%	132.59%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.07%	-	35.91%	43.70%	35.42%	39.62%	39.63%	-
YoY %	0.00%	-	-17.83%	23.38%	-10.60%	-0.03%	-	-
Horiz. %	78.40%	-	90.61%	110.27%	89.38%	99.97%	100.00%	-
Total Cost	681,810	799,085	687,157	646,461	537,142	501,308	456,411	6.91%
YoY %	-14.68%	16.29%	6.30%	20.35%	7.15%	9.84%	-	-
Horiz. %	149.39%	175.08%	150.56%	141.64%	117.69%	109.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	483,875	356,881	380,465	335,770	300,338	296,648	253,456	11.37%
YoY %	35.58%	-6.20%	13.31%	11.80%	1.24%	17.04%	-	-
Horiz. %	190.91%	140.81%	150.11%	132.48%	118.50%	117.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	7,932	7,930	7,926	-	-	-	-	-
YoY %	0.03%	0.05%	0.00%	-	-	-	-	-
Horiz. %	100.08%	100.05%	100.00%	-	-	-	-	-
Div Payout %	19.05%	0.00%	55.79%	-	-	-	-	-
YoY %	0.00%	0.00%	0.00%	-	-	-	-	-
Horiz. %	34.15%	0.00%	100.00%	-	-	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	483,875	356,881	380,465	335,770	300,338	296,648	253,456	11.37%
YoY %	35.58%	-6.20%	13.31%	11.80%	1.24%	17.04%	-	-
Horiz. %	190.91%	140.81%	150.11%	132.48%	118.50%	117.04%	100.00%	-
NOSH	198,309	198,267	198,158	195,215	193,767	192,628	192,012	0.53%
YoY %	0.02%	0.06%	1.51%	0.75%	0.59%	0.32%	-	-
Horiz. %	103.28%	103.26%	103.20%	101.67%	100.91%	100.32%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	5.79%	-10.50%	2.03%	2.13%	5.75%	4.56%	5.14%	-
YoY %	155.14%	-617.24%	-4.69%	-62.96%	26.10%	-11.28%	-	-
Horiz. %	112.65%	-204.28%	39.49%	41.44%	111.87%	88.72%	100.00%	-
ROE	8.61%	-21.32%	3.73%	4.18%	10.91%	8.08%	9.75%	-
YoY %	140.38%	-671.58%	-10.77%	-61.69%	35.02%	-17.13%	-	-
Horiz. %	88.31%	-218.67%	38.26%	42.87%	111.90%	82.87%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	364.96	364.75	353.94	338.34	294.12	272.69	250.57	6.46%
YoY %	0.06%	3.05%	4.61%	15.03%	7.86%	8.83%	-	-
Horiz. %	145.65%	145.57%	141.25%	135.03%	117.38%	108.83%	100.00%	-
EPS	21.00	-38.38	7.17	7.19	16.91	12.44	12.87	8.49%
YoY %	154.72%	-635.29%	-0.28%	-57.48%	35.93%	-3.34%	-	-
Horiz. %	163.17%	-298.21%	55.71%	55.87%	131.39%	96.66%	100.00%	-
DPS	4.00	4.00	4.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	-	-	-	-	-
NAPS	2.44	1.80	1.92	1.72	1.55	1.54	1.32	10.77%
YoY %	35.56%	-6.25%	11.63%	10.97%	0.65%	16.67%	-	-
Horiz. %	184.85%	136.36%	145.45%	130.30%	117.42%	116.67%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 194,757
RPS	91.38	91.31	88.55	83.39	71.96	66.32	60.75	7.03%
YoY %	0.08%	3.12%	6.19%	15.88%	8.50%	9.17%	-	-
Horiz. %	150.42%	150.30%	145.76%	137.27%	118.45%	109.17%	100.00%	-
EPS	5.26	-9.61	1.79	1.77	4.14	3.03	3.12	9.09%
YoY %	154.73%	-636.87%	1.13%	-57.25%	36.63%	-2.88%	-	-
Horiz. %	168.59%	-308.01%	57.37%	56.73%	132.69%	97.12%	100.00%	-
DPS	1.00	1.00	1.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	-	-	-	-	-
NAPS	0.6109	0.4506	0.4804	0.4239	0.3792	0.3745	0.32	11.37%
YoY %	35.57%	-6.20%	13.33%	11.79%	1.26%	17.03%	-	-
Horiz. %	190.91%	140.81%	150.12%	132.47%	118.50%	117.03%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.29	1.70	1.58	1.80	2.24	2.05	2.70	-
P/RPS	0.63	0.47	0.45	0.53	0.76	0.75	1.08	-8.58%
YoY %	34.04%	4.44%	-15.09%	-30.26%	1.33%	-30.56%	-	-
Horiz. %	58.33%	43.52%	41.67%	49.07%	70.37%	69.44%	100.00%	-
P/EPS	10.90	-4.43	22.04	25.03	13.25	16.48	20.98	-10.33%
YoY %	346.05%	-120.10%	-11.95%	88.91%	-19.60%	-21.45%	-	-
Horiz. %	51.95%	-21.12%	105.05%	119.30%	63.16%	78.55%	100.00%	-
EY	9.17	-22.58	4.54	3.99	7.55	6.07	4.77	11.50%
YoY %	140.61%	-597.36%	13.78%	-47.15%	24.38%	27.25%	-	-
Horiz. %	192.24%	-473.38%	95.18%	83.65%	158.28%	127.25%	100.00%	-
DY	1.75	2.35	2.53	0.00	0.00	0.00	0.00	-
YoY %	-25.53%	-7.11%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.17%	92.89%	100.00%	-	-	-	-	-
P/NAPS	0.94	0.94	0.82	1.05	1.45	1.33	2.05	-12.18%
YoY %	0.00%	14.63%	-21.90%	-27.59%	9.02%	-35.12%	-	-
Horiz. %	45.85%	45.85%	40.00%	51.22%	70.73%	64.88%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	25/08/05	19/08/04	26/08/03	27/08/02	28/08/01	29/08/00	-
Price	2.39	1.80	1.48	2.22	2.16	2.35	2.55	-
P/RPS	0.65	0.49	0.42	0.66	0.73	0.86	1.02	-7.23%
YoY %	32.65%	16.67%	-36.36%	-9.59%	-15.12%	-15.69%	-	-
Horiz. %	63.73%	48.04%	41.18%	64.71%	71.57%	84.31%	100.00%	-
P/EPS	11.38	-4.69	20.64	30.88	12.77	18.89	19.81	-8.82%
YoY %	342.64%	-122.72%	-33.16%	141.82%	-32.40%	-4.64%	-	-
Horiz. %	57.45%	-23.67%	104.19%	155.88%	64.46%	95.36%	100.00%	-
EY	8.79	-21.32	4.84	3.24	7.83	5.29	5.05	9.67%
YoY %	141.23%	-540.50%	49.38%	-58.62%	48.02%	4.75%	-	-
Horiz. %	174.06%	-422.18%	95.84%	64.16%	155.05%	104.75%	100.00%	-
DY	1.67	2.22	2.70	0.00	0.00	0.00	0.00	-
YoY %	-24.77%	-17.78%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	61.85%	82.22%	100.00%	-	-	-	-	-
P/NAPS	0.98	1.00	0.77	1.29	1.39	1.53	1.93	-10.67%
YoY %	-2.00%	29.87%	-40.31%	-7.19%	-9.15%	-20.73%	-	-
Horiz. %	50.78%	51.81%	39.90%	66.84%	72.02%	79.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos