[KFC] YoY TTM 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- -4.12%
YoY- -28.84%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,481,504 1,441,705 1,423,755 1,352,496 1,174,267 1,065,882 974,788 7.22%
PBT 140,264 -1,579 58,234 70,596 89,736 83,731 57,859 15.89%
Tax -45,035 -28,559 -20,958 -29,735 -32,317 -33,107 -19,501 14.96%
NP 95,229 -30,138 37,276 40,861 57,419 50,624 38,358 16.35%
-
NP to SH 94,297 -30,411 37,276 40,861 57,419 50,624 36,370 17.20%
-
Tax Rate 32.11% - 35.99% 42.12% 36.01% 39.54% 33.70% -
Total Cost 1,386,275 1,471,843 1,386,479 1,311,635 1,116,848 1,015,258 936,430 6.75%
-
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 19,827 39,641 31,460 17,472 15,409 15,384 9,466 13.10%
Div Payout % 21.03% 0.00% 84.40% 42.76% 26.84% 30.39% 26.03% -
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 6.43% -2.09% 2.62% 3.02% 4.89% 4.75% 3.94% -
ROE 18.95% -8.21% 9.75% 11.74% 17.71% 16.41% 13.61% -
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 747.33 727.47 719.05 691.63 604.75 552.90 507.18 6.67%
EPS 47.57 -15.35 18.83 20.90 29.57 26.26 18.92 16.60%
DPS 10.00 20.00 16.00 9.00 8.00 8.00 5.00 12.24%
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 187.05 182.03 179.76 170.76 148.26 134.58 123.08 7.22%
EPS 11.91 -3.84 4.71 5.16 7.25 6.39 4.59 17.21%
DPS 2.50 5.01 3.97 2.21 1.95 1.94 1.20 13.00%
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 0.33 0.25 0.23 0.30 0.33 0.38 0.49 -6.37%
P/EPS 5.21 -11.80 8.76 10.05 6.76 8.00 13.21 -14.35%
EY 19.18 -8.48 11.41 9.95 14.79 12.50 7.57 16.75%
DY 4.03 11.05 9.70 4.29 4.00 3.81 2.00 12.38%
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 0.24 0.32 0.32 0.41 0.47 -5.72%
P/EPS 5.21 -12.12 9.30 10.43 6.59 8.53 12.68 -13.77%
EY 19.18 -8.25 10.76 9.58 15.16 11.72 7.88 15.97%
DY 4.03 10.75 9.14 4.13 4.10 3.57 2.08 11.64%
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