[KFC] YoY 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- -753.98%
YoY- -961.36%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
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 529,843 405,613 370,780 359,707 348,654 330,011 298,202 10.04%
PBT 43,202 34,178 33,496 -82,129 12,014 9,242 27,927 7.53%
Tax -12,200 -10,300 -10,834 -7,574 -1,585 -4,821 -9,505 4.24%
NP 31,002 23,878 22,662 -89,703 10,429 4,421 18,422 9.05%
-
NP to SH 30,411 23,601 22,526 -89,831 10,429 4,421 18,422 8.70%
-
Tax Rate 28.24% 30.14% 32.34% - 13.19% 52.16% 34.04% -
Total Cost 498,841 381,735 348,118 449,410 338,225 325,590 279,780 10.10%
-
Net Worth 642,318 575,150 483,833 356,865 380,678 334,983 300,569 13.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 15,859 15,866 - 7,930 7,930 - - -
Div Payout % 52.15% 67.23% - 0.00% 76.05% - - -
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 642,318 575,150 483,833 356,865 380,678 334,983 300,569 13.47%
NOSH 198,246 198,327 198,292 198,258 198,269 194,757 193,915 0.36%
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 5.85% 5.89% 6.11% -24.94% 2.99% 1.34% 6.18% -
ROE 4.73% 4.10% 4.66% -25.17% 2.74% 1.32% 6.13% -
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 267.26 204.52 186.99 181.43 175.85 169.45 153.78 9.64%
EPS 15.34 11.90 11.36 -45.31 5.26 2.27 9.50 8.30%
DPS 8.00 8.00 0.00 4.00 4.00 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 66.90 51.21 46.81 45.42 44.02 41.67 37.65 10.04%
EPS 3.84 2.98 2.84 -11.34 1.32 0.56 2.33 8.67%
DPS 2.00 2.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.811 0.7262 0.6109 0.4506 0.4806 0.4229 0.3795 13.47%
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 1.19 1.63 1.22 0.94 0.90 1.06 1.46 -3.34%
P/EPS 20.66 27.98 20.16 -3.75 30.04 79.30 23.58 -2.17%
EY 4.84 3.57 4.96 -26.65 3.33 1.26 4.24 2.22%
DY 2.52 2.40 0.00 2.35 2.53 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 1.29 1.61 1.28 0.99 0.84 1.31 1.40 -1.35%
P/EPS 22.49 27.73 21.04 -3.97 28.14 97.80 22.74 -0.18%
EY 4.45 3.61 4.75 -25.17 3.55 1.02 4.40 0.18%
DY 2.32 2.42 0.00 2.22 2.70 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