[KFC] QoQ Cumulative Quarter 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- -71.44%
YoY- 263.48%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,456,547 1,080,398 723,177 363,470 1,410,933 1,049,626 701,365 62.55%
PBT 5,563 -34,780 -61,589 20,540 65,736 32,535 22,168 -60.11%
Tax -37,252 -22,235 -14,319 -6,804 -17,642 -11,377 -7,960 178.99%
NP -31,689 -57,015 -75,908 13,736 48,094 21,158 14,208 -
-
NP to SH -32,459 -57,347 -76,095 13,736 48,094 21,158 14,208 -
-
Tax Rate 669.64% - - 33.13% 26.84% 34.97% 35.91% -
Total Cost 1,488,236 1,137,413 799,085 349,734 1,362,839 1,028,468 687,157 67.16%
-
Net Worth 436,079 370,812 356,881 424,170 410,365 382,707 380,465 9.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 31,714 19,829 7,930 - 27,754 7,931 7,926 151.40%
Div Payout % 0.00% 0.00% 0.00% - 57.71% 37.49% 55.79% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 436,079 370,812 356,881 424,170 410,365 382,707 380,465 9.49%
NOSH 198,217 198,295 198,267 198,210 198,244 198,294 198,158 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.18% -5.28% -10.50% 3.78% 3.41% 2.02% 2.03% -
ROE -7.44% -15.47% -21.32% 3.24% 11.72% 5.53% 3.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 734.82 544.84 364.75 183.38 711.72 529.33 353.94 62.52%
EPS -16.37 -28.92 -38.38 6.93 24.26 10.67 7.17 -
DPS 16.00 10.00 4.00 0.00 14.00 4.00 4.00 151.34%
NAPS 2.20 1.87 1.80 2.14 2.07 1.93 1.92 9.47%
Adjusted Per Share Value based on latest NOSH - 198,210
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 183.90 136.41 91.31 45.89 178.14 132.52 88.55 62.56%
EPS -4.10 -7.24 -9.61 1.73 6.07 2.67 1.79 -
DPS 4.00 2.50 1.00 0.00 3.50 1.00 1.00 151.34%
NAPS 0.5506 0.4682 0.4506 0.5356 0.5181 0.4832 0.4804 9.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.05 1.81 1.70 1.86 1.79 1.65 1.58 -
P/RPS 0.28 0.33 0.47 1.01 0.25 0.31 0.45 -27.05%
P/EPS -12.52 -6.26 -4.43 26.84 7.38 15.46 22.04 -
EY -7.99 -15.98 -22.58 3.73 13.55 6.47 4.54 -
DY 7.80 5.52 2.35 0.00 7.82 2.42 2.53 111.39%
P/NAPS 0.93 0.97 0.94 0.87 0.86 0.85 0.82 8.72%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 19/08/04 -
Price 1.98 1.86 1.80 1.79 1.95 1.75 1.48 -
P/RPS 0.27 0.34 0.49 0.98 0.27 0.33 0.42 -25.45%
P/EPS -12.09 -6.43 -4.69 25.83 8.04 16.40 20.64 -
EY -8.27 -15.55 -21.32 3.87 12.44 6.10 4.84 -
DY 8.08 5.38 2.22 0.00 7.18 2.29 2.70 107.25%
P/NAPS 0.90 0.99 1.00 0.84 0.94 0.91 0.77 10.92%

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