[KFC] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -753.98%
YoY- -961.36%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 352,970 376,149 357,221 359,707 363,470 361,307 348,261 0.90%
PBT 27,344 40,343 26,809 -82,129 20,540 33,201 10,367 91.01%
Tax -8,066 -14,035 -7,916 -7,574 -6,804 -6,265 -3,417 77.37%
NP 19,278 26,308 18,893 -89,703 13,736 26,936 6,950 97.53%
-
NP to SH 19,119 25,870 18,748 -89,831 13,736 26,936 6,950 96.45%
-
Tax Rate 29.50% 34.79% 29.53% - 33.13% 18.87% 32.96% -
Total Cost 333,692 349,841 338,328 449,410 349,734 334,371 341,311 -1.49%
-
Net Worth 458,141 444,052 370,599 356,865 424,170 410,283 382,150 12.86%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,933 11,894 11,890 7,930 - 19,820 - -
Div Payout % 41.49% 45.98% 63.42% 0.00% - 73.58% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 458,141 444,052 370,599 356,865 424,170 410,283 382,150 12.86%
NOSH 198,329 198,237 198,181 198,258 198,210 198,204 198,005 0.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.46% 6.99% 5.29% -24.94% 3.78% 7.46% 2.00% -
ROE 4.17% 5.83% 5.06% -25.17% 3.24% 6.57% 1.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 177.97 189.75 180.25 181.43 183.38 182.29 175.88 0.79%
EPS 9.64 13.05 9.46 -45.31 6.93 13.59 3.51 96.23%
DPS 4.00 6.00 6.00 4.00 0.00 10.00 0.00 -
NAPS 2.31 2.24 1.87 1.80 2.14 2.07 1.93 12.74%
Adjusted Per Share Value based on latest NOSH - 198,258
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.57 47.49 45.10 45.42 45.89 45.62 43.97 0.90%
EPS 2.41 3.27 2.37 -11.34 1.73 3.40 0.88 95.86%
DPS 1.00 1.50 1.50 1.00 0.00 2.50 0.00 -
NAPS 0.5784 0.5607 0.4679 0.4506 0.5356 0.518 0.4825 12.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.92 2.05 1.81 1.70 1.86 1.79 1.65 -
P/RPS 1.08 1.08 1.00 0.94 1.01 0.98 0.94 9.70%
P/EPS 19.92 15.71 19.13 -3.75 26.84 13.17 47.01 -43.61%
EY 5.02 6.37 5.23 -26.65 3.73 7.59 2.13 77.19%
DY 2.08 2.93 3.31 2.35 0.00 5.59 0.00 -
P/NAPS 0.83 0.92 0.97 0.94 0.87 0.86 0.85 -1.57%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 24/02/06 10/11/05 25/08/05 19/05/05 18/02/05 29/10/04 -
Price 2.35 1.98 1.86 1.80 1.79 1.95 1.75 -
P/RPS 1.32 1.04 1.03 0.99 0.98 1.07 0.99 21.16%
P/EPS 24.38 15.17 19.66 -3.97 25.83 14.35 49.86 -37.96%
EY 4.10 6.59 5.09 -25.17 3.87 6.97 2.01 60.90%
DY 1.70 3.03 3.23 2.22 0.00 5.13 0.00 -
P/NAPS 1.02 0.88 0.99 1.00 0.84 0.94 0.91 7.91%

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