[KFC] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.99%
YoY- -3.96%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 601,907 493,263 418,484 376,149 361,307 374,129 346,061 9.65%
PBT 40,024 45,191 42,383 40,343 33,201 25,699 30,239 4.77%
Tax -11,307 -13,081 -12,255 -14,035 -6,265 -9,581 -13,524 -2.93%
NP 28,717 32,110 30,128 26,308 26,936 16,118 16,715 9.42%
-
NP to SH 28,385 31,714 29,853 25,870 26,936 16,118 16,715 9.21%
-
Tax Rate 28.25% 28.95% 28.91% 34.79% 18.87% 37.28% 44.72% -
Total Cost 573,190 461,153 388,356 349,841 334,371 358,011 329,346 9.66%
-
Net Worth 691,785 602,942 531,351 444,052 410,283 366,674 341,677 12.46%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 27,750 23,800 27,757 11,894 19,820 23,529 17,472 8.00%
Div Payout % 97.77% 75.05% 92.98% 45.98% 73.58% 145.99% 104.53% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 691,785 602,942 531,351 444,052 410,283 366,674 341,677 12.46%
NOSH 198,219 198,336 198,265 198,237 198,204 196,082 194,134 0.34%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.77% 6.51% 7.20% 6.99% 7.46% 4.31% 4.83% -
ROE 4.10% 5.26% 5.62% 5.83% 6.57% 4.40% 4.89% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 303.66 248.70 211.07 189.75 182.29 190.80 178.26 9.27%
EPS 14.32 15.99 15.06 13.05 13.59 8.22 8.61 8.84%
DPS 14.00 12.00 14.00 6.00 10.00 12.00 9.00 7.63%
NAPS 3.49 3.04 2.68 2.24 2.07 1.87 1.76 12.07%
Adjusted Per Share Value based on latest NOSH - 198,237
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.00 62.28 52.84 47.49 45.62 47.24 43.69 9.65%
EPS 3.58 4.00 3.77 3.27 3.40 2.04 2.11 9.20%
DPS 3.50 3.00 3.50 1.50 2.50 2.97 2.21 7.95%
NAPS 0.8734 0.7613 0.6709 0.5607 0.518 0.463 0.4314 12.46%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.72 3.20 2.70 2.05 1.79 2.21 1.75 -
P/RPS 1.23 1.29 1.28 1.08 0.98 1.16 0.98 3.85%
P/EPS 25.98 20.01 17.93 15.71 13.17 26.89 20.33 4.16%
EY 3.85 5.00 5.58 6.37 7.59 3.72 4.92 -4.00%
DY 3.76 3.75 5.19 2.93 5.59 5.43 5.14 -5.07%
P/NAPS 1.07 1.05 1.01 0.92 0.86 1.18 0.99 1.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 22/02/08 15/02/07 24/02/06 18/02/05 26/02/04 17/02/03 -
Price 3.53 3.15 2.85 1.98 1.95 2.22 1.71 -
P/RPS 1.16 1.27 1.35 1.04 1.07 1.16 0.96 3.20%
P/EPS 24.65 19.70 18.93 15.17 14.35 27.01 19.86 3.66%
EY 4.06 5.08 5.28 6.59 6.97 3.70 5.04 -3.53%
DY 3.97 3.81 4.91 3.03 5.13 5.41 5.26 -4.57%
P/NAPS 1.01 1.04 1.06 0.88 0.94 1.19 0.97 0.67%

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