[KFC] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.7%
YoY- 68.62%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,823,212 1,573,626 1,446,047 1,421,692 1,402,789 1,306,683 1,078,672 9.13%
PBT 157,775 147,916 12,367 76,122 60,522 91,549 81,284 11.67%
Tax -46,481 -45,089 -37,591 -18,071 -26,094 -34,933 -33,118 5.80%
NP 111,294 102,827 -25,224 58,051 34,428 56,616 48,166 14.96%
-
NP to SH 109,829 101,889 -26,094 58,051 34,428 56,616 48,166 14.71%
-
Tax Rate 29.46% 30.48% 303.96% 23.74% 43.11% 38.16% 40.74% -
Total Cost 1,711,918 1,470,799 1,471,271 1,363,641 1,368,361 1,250,067 1,030,506 8.81%
-
Net Worth 630,384 551,342 458,141 424,170 373,942 347,154 325,208 11.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 39,666 27,757 39,648 27,751 23,529 17,472 15,409 17.05%
Div Payout % 36.12% 27.24% 0.00% 47.80% 68.35% 30.86% 31.99% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 630,384 551,342 458,141 424,170 373,942 347,154 325,208 11.65%
NOSH 198,234 198,324 198,329 198,210 197,853 195,030 193,576 0.39%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.10% 6.53% -1.74% 4.08% 2.45% 4.33% 4.47% -
ROE 17.42% 18.48% -5.70% 13.69% 9.21% 16.31% 14.81% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 919.73 793.46 729.11 717.26 709.00 669.99 557.23 8.70%
EPS 55.40 51.37 -13.16 29.29 17.40 29.03 24.88 14.25%
DPS 20.00 14.00 20.00 14.00 12.00 9.00 8.00 16.48%
NAPS 3.18 2.78 2.31 2.14 1.89 1.78 1.68 11.21%
Adjusted Per Share Value based on latest NOSH - 198,210
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 230.20 198.68 182.58 179.50 177.11 164.98 136.19 9.13%
EPS 13.87 12.86 -3.29 7.33 4.35 7.15 6.08 14.72%
DPS 5.01 3.50 5.01 3.50 2.97 2.21 1.95 17.01%
NAPS 0.7959 0.6961 0.5784 0.5356 0.4721 0.4383 0.4106 11.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.10 2.80 1.92 1.86 2.15 1.75 2.20 -
P/RPS 0.34 0.35 0.26 0.26 0.30 0.26 0.39 -2.25%
P/EPS 5.60 5.45 -14.59 6.35 12.36 6.03 8.84 -7.31%
EY 17.87 18.35 -6.85 15.75 8.09 16.59 11.31 7.91%
DY 6.45 5.00 10.42 7.53 5.58 5.14 3.64 9.99%
P/NAPS 0.97 1.01 0.83 0.87 1.14 0.98 1.31 -4.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 22/05/07 12/06/06 19/05/05 27/05/04 20/05/03 28/05/02 -
Price 3.25 3.30 2.35 1.79 1.94 1.74 2.33 -
P/RPS 0.35 0.42 0.32 0.25 0.27 0.26 0.42 -2.99%
P/EPS 5.87 6.42 -17.86 6.11 11.15 5.99 9.36 -7.47%
EY 17.05 15.57 -5.60 16.36 8.97 16.68 10.68 8.10%
DY 6.15 4.24 8.51 7.82 6.19 5.17 3.43 10.21%
P/NAPS 1.02 1.19 1.02 0.84 1.03 0.98 1.39 -5.02%

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