[KFC] QoQ Cumulative 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- 43.4%
YoY- -167.49%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,105,355 723,750 352,970 1,456,547 1,080,398 723,177 363,470 109.76%
PBT 99,921 60,840 27,344 5,563 -34,780 -61,589 20,540 186.82%
Tax -31,000 -18,900 -8,066 -37,252 -22,235 -14,319 -6,804 174.57%
NP 68,921 41,940 19,278 -31,689 -57,015 -75,908 13,736 192.79%
-
NP to SH 68,427 41,645 19,119 -32,459 -57,347 -76,095 13,736 191.39%
-
Tax Rate 31.02% 31.07% 29.50% 669.64% - - 33.13% -
Total Cost 1,036,434 681,810 333,692 1,488,236 1,137,413 799,085 349,734 106.18%
-
Net Worth 497,686 483,875 458,141 436,079 370,812 356,881 424,170 11.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,931 7,932 7,933 31,714 19,829 7,930 - -
Div Payout % 11.59% 19.05% 41.49% 0.00% 0.00% 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 497,686 483,875 458,141 436,079 370,812 356,881 424,170 11.23%
NOSH 198,281 198,309 198,329 198,217 198,295 198,267 198,210 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.24% 5.79% 5.46% -2.18% -5.28% -10.50% 3.78% -
ROE 13.75% 8.61% 4.17% -7.44% -15.47% -21.32% 3.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 557.47 364.96 177.97 734.82 544.84 364.75 183.38 109.71%
EPS 34.51 21.00 9.64 -16.37 -28.92 -38.38 6.93 191.32%
DPS 4.00 4.00 4.00 16.00 10.00 4.00 0.00 -
NAPS 2.51 2.44 2.31 2.20 1.87 1.80 2.14 11.20%
Adjusted Per Share Value based on latest NOSH - 198,237
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 139.56 91.38 44.57 183.90 136.41 91.31 45.89 109.76%
EPS 8.64 5.26 2.41 -4.10 -7.24 -9.61 1.73 191.89%
DPS 1.00 1.00 1.00 4.00 2.50 1.00 0.00 -
NAPS 0.6284 0.6109 0.5784 0.5506 0.4682 0.4506 0.5356 11.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.48 2.29 1.92 2.05 1.81 1.70 1.86 -
P/RPS 0.44 0.63 1.08 0.28 0.33 0.47 1.01 -42.50%
P/EPS 7.19 10.90 19.92 -12.52 -6.26 -4.43 26.84 -58.41%
EY 13.92 9.17 5.02 -7.99 -15.98 -22.58 3.73 140.40%
DY 1.61 1.75 2.08 7.80 5.52 2.35 0.00 -
P/NAPS 0.99 0.94 0.83 0.93 0.97 0.94 0.87 8.98%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 12/06/06 24/02/06 10/11/05 25/08/05 19/05/05 -
Price 2.48 2.39 2.35 1.98 1.86 1.80 1.79 -
P/RPS 0.44 0.65 1.32 0.27 0.34 0.49 0.98 -41.33%
P/EPS 7.19 11.38 24.38 -12.09 -6.43 -4.69 25.83 -57.33%
EY 13.92 8.79 4.10 -8.27 -15.55 -21.32 3.87 134.57%
DY 1.61 1.67 1.70 8.08 5.38 2.22 0.00 -
P/NAPS 0.99 0.98 1.02 0.90 0.99 1.00 0.84 11.56%

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