[KFC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 49.76%
YoY- -371.04%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,447,500 1,411,880 1,456,547 1,440,530 1,446,354 1,453,880 1,410,933 1.72%
PBT 121,680 109,376 5,563 -46,373 -123,178 82,160 65,736 50.92%
Tax -37,800 -32,264 -37,252 -29,646 -28,638 -27,216 -17,642 66.43%
NP 83,880 77,112 -31,689 -76,020 -151,816 54,944 48,094 45.03%
-
NP to SH 83,290 76,476 -32,459 -76,462 -152,190 54,944 48,094 44.35%
-
Tax Rate 31.07% 29.50% 669.64% - - 33.13% 26.84% -
Total Cost 1,363,620 1,334,768 1,488,236 1,516,550 1,598,170 1,398,936 1,362,839 0.03%
-
Net Worth 483,875 458,141 436,079 370,812 356,881 424,170 410,365 11.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 15,864 31,732 31,714 26,439 15,861 - 27,754 -31.19%
Div Payout % 19.05% 41.49% 0.00% 0.00% 0.00% - 57.71% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 483,875 458,141 436,079 370,812 356,881 424,170 410,365 11.64%
NOSH 198,309 198,329 198,217 198,295 198,267 198,210 198,244 0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.79% 5.46% -2.18% -5.28% -10.50% 3.78% 3.41% -
ROE 17.21% 16.69% -7.44% -20.62% -42.64% 12.95% 11.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 729.92 711.88 734.82 726.46 729.50 733.50 711.72 1.70%
EPS 42.00 38.56 -16.37 -38.56 -76.76 27.72 24.26 44.32%
DPS 8.00 16.00 16.00 13.33 8.00 0.00 14.00 -31.20%
NAPS 2.44 2.31 2.20 1.87 1.80 2.14 2.07 11.62%
Adjusted Per Share Value based on latest NOSH - 198,181
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 182.76 178.26 183.90 181.88 182.61 183.56 178.14 1.72%
EPS 10.52 9.66 -4.10 -9.65 -19.22 6.94 6.07 44.42%
DPS 2.00 4.01 4.00 3.34 2.00 0.00 3.50 -31.20%
NAPS 0.6109 0.5784 0.5506 0.4682 0.4506 0.5356 0.5181 11.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.29 1.92 2.05 1.81 1.70 1.86 1.79 -
P/RPS 0.31 0.27 0.28 0.25 0.23 0.25 0.25 15.46%
P/EPS 5.45 4.98 -12.52 -4.69 -2.21 6.71 7.38 -18.34%
EY 18.34 20.08 -7.99 -21.30 -45.15 14.90 13.55 22.42%
DY 3.49 8.33 7.80 7.37 4.71 0.00 7.82 -41.68%
P/NAPS 0.94 0.83 0.93 0.97 0.94 0.87 0.86 6.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 12/06/06 24/02/06 10/11/05 25/08/05 19/05/05 18/02/05 -
Price 2.39 2.35 1.98 1.86 1.80 1.79 1.95 -
P/RPS 0.33 0.33 0.27 0.26 0.25 0.24 0.27 14.35%
P/EPS 5.69 6.09 -12.09 -4.82 -2.34 6.46 8.04 -20.63%
EY 17.57 16.41 -8.27 -20.73 -42.64 15.49 12.44 25.96%
DY 3.35 6.81 8.08 7.17 4.44 0.00 7.18 -39.92%
P/NAPS 0.98 1.02 0.90 0.99 1.00 0.84 0.94 2.82%

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