[KFC] YoY 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- 128.68%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
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 381,605 357,221 348,261 345,938 331,934 273,624 248,990 7.37%
PBT 39,081 26,809 10,367 15,427 17,695 20,134 21,033 10.87%
Tax -12,100 -7,916 -3,417 -5,317 -5,831 -9,184 -7,387 8.56%
NP 26,981 18,893 6,950 10,110 11,864 10,950 13,646 12.02%
-
NP to SH 26,782 18,748 6,950 10,110 11,864 10,950 13,646 11.88%
-
Tax Rate 30.96% 29.53% 32.96% 34.47% 32.95% 45.61% 35.12% -
Total Cost 354,624 338,328 341,311 335,828 320,070 262,674 235,344 7.06%
-
Net Worth 497,578 370,599 382,150 348,081 324,269 308,450 267,154 10.91%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 11,890 - - - - - -
Div Payout % - 63.42% - - - - - -
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 497,578 370,599 382,150 348,081 324,269 308,450 267,154 10.91%
NOSH 198,238 198,181 198,005 195,551 194,173 192,781 192,197 0.51%
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 7.07% 5.29% 2.00% 2.92% 3.57% 4.00% 5.48% -
ROE 5.38% 5.06% 1.82% 2.90% 3.66% 3.55% 5.11% -
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 192.50 180.25 175.88 176.90 170.95 141.93 129.55 6.81%
EPS 13.51 9.46 3.51 5.17 6.11 5.68 7.10 11.31%
DPS 0.00 6.00 0.00 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 48.18 45.10 43.97 43.68 41.91 34.55 31.44 7.37%
EPS 3.38 2.37 0.88 1.28 1.50 1.38 1.72 11.91%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6282 0.4679 0.4825 0.4395 0.4094 0.3894 0.3373 10.91%
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 1.29 1.00 0.94 1.19 1.17 1.48 1.93 -6.49%
P/EPS 18.36 19.13 47.01 40.62 32.73 36.97 35.21 -10.27%
EY 5.45 5.23 2.13 2.46 3.06 2.70 2.84 11.47%
DY 0.00 3.31 0.00 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 1.29 1.03 0.99 1.23 1.14 1.58 1.85 -5.82%
P/EPS 18.36 19.66 49.86 42.17 31.91 39.44 33.80 -9.66%
EY 5.45 5.09 2.01 2.37 3.13 2.54 2.96 10.70%
DY 0.00 3.23 0.00 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