[KFC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 66.75%
YoY- -34.36%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,049,626 701,365 352,711 1,380,564 1,006,435 660,497 330,486 115.61%
PBT 32,535 22,168 10,154 66,056 40,357 24,930 15,688 62.40%
Tax -11,377 -7,960 -6,375 -25,792 -16,211 -10,894 -6,073 51.79%
NP 21,158 14,208 3,779 40,264 24,146 14,036 9,615 68.93%
-
NP to SH 21,158 14,208 3,779 40,264 24,146 14,036 9,615 68.93%
-
Tax Rate 34.97% 35.91% 62.78% 39.05% 40.17% 43.70% 38.71% -
Total Cost 1,028,468 687,157 348,932 1,340,300 982,289 646,461 320,871 116.92%
-
Net Worth 382,707 380,465 373,942 366,749 348,015 335,770 347,154 6.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,931 7,926 - 23,534 - - - -
Div Payout % 37.49% 55.79% - 58.45% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 382,707 380,465 373,942 366,749 348,015 335,770 347,154 6.69%
NOSH 198,294 198,158 197,853 196,122 195,514 195,215 195,030 1.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.02% 2.03% 1.07% 2.92% 2.40% 2.13% 2.91% -
ROE 5.53% 3.73% 1.01% 10.98% 6.94% 4.18% 2.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 529.33 353.94 178.27 703.93 514.76 338.34 169.45 113.24%
EPS 10.67 7.17 1.91 20.53 12.35 7.19 4.93 67.08%
DPS 4.00 4.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.89 1.87 1.78 1.72 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 196,082
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 132.52 88.55 44.53 174.31 127.07 83.39 41.73 115.59%
EPS 2.67 1.79 0.48 5.08 3.05 1.77 1.21 69.24%
DPS 1.00 1.00 0.00 2.97 0.00 0.00 0.00 -
NAPS 0.4832 0.4804 0.4721 0.4631 0.4394 0.4239 0.4383 6.69%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.65 1.58 2.15 2.21 2.10 1.80 1.75 -
P/RPS 0.31 0.45 1.21 0.31 0.41 0.53 1.03 -54.99%
P/EPS 15.46 22.04 112.57 10.76 17.00 25.03 35.50 -42.45%
EY 6.47 4.54 0.89 9.29 5.88 3.99 2.82 73.69%
DY 2.42 2.53 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 1.14 1.18 1.18 1.05 0.98 -9.02%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 -
Price 1.75 1.48 1.94 2.22 2.18 2.22 1.74 -
P/RPS 0.33 0.42 1.09 0.32 0.42 0.66 1.03 -53.08%
P/EPS 16.40 20.64 101.57 10.81 17.65 30.88 35.29 -39.91%
EY 6.10 4.84 0.98 9.25 5.67 3.24 2.83 66.63%
DY 2.29 2.70 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 1.03 1.19 1.22 1.29 0.98 -4.80%

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