[KFC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -90.61%
YoY- -60.7%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,410,933 1,049,626 701,365 352,711 1,380,564 1,006,435 660,497 65.48%
PBT 65,736 32,535 22,168 10,154 66,056 40,357 24,930 90.30%
Tax -17,642 -11,377 -7,960 -6,375 -25,792 -16,211 -10,894 37.70%
NP 48,094 21,158 14,208 3,779 40,264 24,146 14,036 126.43%
-
NP to SH 48,094 21,158 14,208 3,779 40,264 24,146 14,036 126.43%
-
Tax Rate 26.84% 34.97% 35.91% 62.78% 39.05% 40.17% 43.70% -
Total Cost 1,362,839 1,028,468 687,157 348,932 1,340,300 982,289 646,461 64.04%
-
Net Worth 410,365 382,707 380,465 373,942 366,749 348,015 335,770 14.24%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 27,754 7,931 7,926 - 23,534 - - -
Div Payout % 57.71% 37.49% 55.79% - 58.45% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 410,365 382,707 380,465 373,942 366,749 348,015 335,770 14.24%
NOSH 198,244 198,294 198,158 197,853 196,122 195,514 195,215 1.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.41% 2.02% 2.03% 1.07% 2.92% 2.40% 2.13% -
ROE 11.72% 5.53% 3.73% 1.01% 10.98% 6.94% 4.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 711.72 529.33 353.94 178.27 703.93 514.76 338.34 63.80%
EPS 24.26 10.67 7.17 1.91 20.53 12.35 7.19 124.13%
DPS 14.00 4.00 4.00 0.00 12.00 0.00 0.00 -
NAPS 2.07 1.93 1.92 1.89 1.87 1.78 1.72 13.07%
Adjusted Per Share Value based on latest NOSH - 197,853
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 178.14 132.52 88.55 44.53 174.31 127.07 83.39 65.48%
EPS 6.07 2.67 1.79 0.48 5.08 3.05 1.77 126.56%
DPS 3.50 1.00 1.00 0.00 2.97 0.00 0.00 -
NAPS 0.5181 0.4832 0.4804 0.4721 0.4631 0.4394 0.4239 14.24%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.79 1.65 1.58 2.15 2.21 2.10 1.80 -
P/RPS 0.25 0.31 0.45 1.21 0.31 0.41 0.53 -39.26%
P/EPS 7.38 15.46 22.04 112.57 10.76 17.00 25.03 -55.53%
EY 13.55 6.47 4.54 0.89 9.29 5.88 3.99 125.09%
DY 7.82 2.42 2.53 0.00 5.43 0.00 0.00 -
P/NAPS 0.86 0.85 0.82 1.14 1.18 1.18 1.05 -12.40%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 -
Price 1.95 1.75 1.48 1.94 2.22 2.18 2.22 -
P/RPS 0.27 0.33 0.42 1.09 0.32 0.42 0.66 -44.74%
P/EPS 8.04 16.40 20.64 101.57 10.81 17.65 30.88 -59.05%
EY 12.44 6.10 4.84 0.98 9.25 5.67 3.24 144.20%
DY 7.18 2.29 2.70 0.00 5.41 0.00 0.00 -
P/NAPS 0.94 0.91 0.77 1.03 1.19 1.22 1.29 -18.94%

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