[KFC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock

[KFC] KFC HOLDINGS (M) BHD

Announcement Date

10-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 120.87%

YoY- 169.76%

Quarter Report

KFC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Quarter Result
Revenue	370,780	352,970	376,149	357,221	359,707	363,470	361,307	1.74%
YoY %	5.05%	-6.16%	5.30%	-0.69%	-1.04%	0.60%	-	-
Horiz. %	102.62%	97.69%	104.11%	98.87%	99.56%	100.60%	100.00%	-
PBT	33,496	27,344	40,343	26,809	-82,129	20,540	33,201	0.59%
YoY %	22.50%	-32.22%	50.48%	132.64%	-499.85%	-38.13%	-	-
Horiz. %	100.89%	82.36%	121.51%	80.75%	-247.37%	61.87%	100.00%	-
Tax	-10,834	-8,066	-14,035	-7,916	-7,574	-6,804	-6,265	44.21%
YoY %	-34.32%	42.53%	-77.30%	-4.52%	-11.32%	-8.60%	-	-
Horiz. %	172.93%	128.75%	224.02%	126.35%	120.89%	108.60%	100.00%	-
NP	22,662	19,278	26,308	18,893	-89,703	13,736	26,936	-10.90%
YoY %	17.55%	-26.72%	39.25%	121.06%	-753.05%	-49.01%	-	-
Horiz. %	84.13%	71.57%	97.67%	70.14%	-333.02%	50.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,526	19,119	25,870	18,748	-89,831	13,736	26,936	-11.26%
YoY %	17.82%	-26.10%	37.99%	120.87%	-753.98%	-49.01%	-	-
Horiz. %	83.63%	70.98%	96.04%	69.60%	-333.50%	50.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.34%	29.50%	34.79%	29.53%	-	33.13%	18.87%	-
YoY %	9.63%	-15.21%	17.81%	0.00%	-	75.57%	-	-
Horiz. %	171.38%	156.33%	184.37%	156.49%	-	175.57%	100.00%	-
Total Cost	348,118	333,692	349,841	338,328	449,410	349,734	334,371	2.73%
YoY %	4.32%	-4.62%	3.40%	-24.72%	28.50%	4.59%	-	-
Horiz. %	104.11%	99.80%	104.63%	101.18%	134.40%	104.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	483,833	458,141	444,052	370,599	356,865	424,170	410,283	11.65%
YoY %	5.61%	3.17%	19.82%	3.85%	-15.87%	3.38%	-	-
Horiz. %	117.93%	111.66%	108.23%	90.33%	86.98%	103.38%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	-	7,933	11,894	11,890	7,930	-	19,820	-
YoY %	-	-33.30%	0.03%	49.94%	0.00%	-	-	-
Horiz. %	-	40.03%	60.01%	59.99%	40.01%	-	100.00%	-
Div Payout %	-	41.49%	45.98%	63.42%	0.00%	-	73.58%	-
YoY %	-	-9.77%	-27.50%	0.00%	0.00%	-	-	-
Horiz. %	-	56.39%	62.49%	86.19%	0.00%	-	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	483,833	458,141	444,052	370,599	356,865	424,170	410,283	11.65%
YoY %	5.61%	3.17%	19.82%	3.85%	-15.87%	3.38%	-	-
Horiz. %	117.93%	111.66%	108.23%	90.33%	86.98%	103.38%	100.00%	-
NOSH	198,292	198,329	198,237	198,181	198,258	198,210	198,204	0.02%
YoY %	-0.02%	0.05%	0.03%	-0.04%	0.02%	0.00%	-	-
Horiz. %	100.04%	100.06%	100.02%	99.99%	100.03%	100.00%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	6.11%	5.46%	6.99%	5.29%	-24.94%	3.78%	7.46%	-
YoY %	11.90%	-21.89%	32.14%	121.21%	-759.79%	-49.33%	-	-
Horiz. %	81.90%	73.19%	93.70%	70.91%	-334.32%	50.67%	100.00%	-
ROE	4.66%	4.17%	5.83%	5.06%	-25.17%	3.24%	6.57%	-
YoY %	11.75%	-28.47%	15.22%	120.10%	-876.85%	-50.68%	-	-
Horiz. %	70.93%	63.47%	88.74%	77.02%	-383.11%	49.32%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	186.99	177.97	189.75	180.25	181.43	183.38	182.29	1.71%
YoY %	5.07%	-6.21%	5.27%	-0.65%	-1.06%	0.60%	-	-
Horiz. %	102.58%	97.63%	104.09%	98.88%	99.53%	100.60%	100.00%	-
EPS	11.36	9.64	13.05	9.46	-45.31	6.93	13.59	-11.29%
YoY %	17.84%	-26.13%	37.95%	120.88%	-753.82%	-49.01%	-	-
Horiz. %	83.59%	70.93%	96.03%	69.61%	-333.41%	50.99%	100.00%	-
DPS	0.00	4.00	6.00	6.00	4.00	0.00	10.00	-
YoY %	0.00%	-33.33%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	40.00%	60.00%	60.00%	40.00%	0.00%	100.00%	-
NAPS	2.44	2.31	2.24	1.87	1.80	2.14	2.07	11.62%
YoY %	5.63%	3.12%	19.79%	3.89%	-15.89%	3.38%	-	-
Horiz. %	117.87%	111.59%	108.21%	90.34%	86.96%	103.38%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 198,181
RPS	46.81	44.57	47.49	45.10	45.42	45.89	45.62	1.73%
YoY %	5.03%	-6.15%	5.30%	-0.70%	-1.02%	0.59%	-	-
Horiz. %	102.61%	97.70%	104.10%	98.86%	99.56%	100.59%	100.00%	-
EPS	2.84	2.41	3.27	2.37	-11.34	1.73	3.40	-11.33%
YoY %	17.84%	-26.30%	37.97%	120.90%	-755.49%	-49.12%	-	-
Horiz. %	83.53%	70.88%	96.18%	69.71%	-333.53%	50.88%	100.00%	-
DPS	0.00	1.00	1.50	1.50	1.00	0.00	2.50	-
YoY %	0.00%	-33.33%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	40.00%	60.00%	60.00%	40.00%	0.00%	100.00%	-
NAPS	0.6109	0.5784	0.5607	0.4679	0.4506	0.5356	0.518	11.65%
YoY %	5.62%	3.16%	19.83%	3.84%	-15.87%	3.40%	-	-
Horiz. %	117.93%	111.66%	108.24%	90.33%	86.99%	103.40%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.29	1.92	2.05	1.81	1.70	1.86	1.79	-
P/RPS	1.22	1.08	1.08	1.00	0.94	1.01	0.98	15.77%
YoY %	12.96%	0.00%	8.00%	6.38%	-6.93%	3.06%	-	-
Horiz. %	124.49%	110.20%	110.20%	102.04%	95.92%	103.06%	100.00%	-
P/EPS	20.16	19.92	15.71	19.13	-3.75	26.84	13.17	32.92%
YoY %	1.20%	26.80%	-17.88%	610.13%	-113.97%	103.80%	-	-
Horiz. %	153.08%	151.25%	119.29%	145.25%	-28.47%	203.80%	100.00%	-
EY	4.96	5.02	6.37	5.23	-26.65	3.73	7.59	-24.75%
YoY %	-1.20%	-21.19%	21.80%	119.62%	-814.48%	-50.86%	-	-
Horiz. %	65.35%	66.14%	83.93%	68.91%	-351.12%	49.14%	100.00%	-
DY	0.00	2.08	2.93	3.31	2.35	0.00	5.59	-
YoY %	0.00%	-29.01%	-11.48%	40.85%	0.00%	0.00%	-	-
Horiz. %	0.00%	37.21%	52.42%	59.21%	42.04%	0.00%	100.00%	-
P/NAPS	0.94	0.83	0.92	0.97	0.94	0.87	0.86	6.12%
YoY %	13.25%	-9.78%	-5.15%	3.19%	8.05%	1.16%	-	-
Horiz. %	109.30%	96.51%	106.98%	112.79%	109.30%	101.16%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	12/06/06	24/02/06	10/11/05	25/08/05	19/05/05	18/02/05	-
Price	2.39	2.35	1.98	1.86	1.80	1.79	1.95	-
P/RPS	1.28	1.32	1.04	1.03	0.99	0.98	1.07	12.72%
YoY %	-3.03%	26.92%	0.97%	4.04%	1.02%	-8.41%	-	-
Horiz. %	119.63%	123.36%	97.20%	96.26%	92.52%	91.59%	100.00%	-
P/EPS	21.04	24.38	15.17	19.66	-3.97	25.83	14.35	29.15%
YoY %	-13.70%	60.71%	-22.84%	595.21%	-115.37%	80.00%	-	-
Horiz. %	146.62%	169.90%	105.71%	137.00%	-27.67%	180.00%	100.00%	-
EY	4.75	4.10	6.59	5.09	-25.17	3.87	6.97	-22.61%
YoY %	15.85%	-37.78%	29.47%	120.22%	-750.39%	-44.48%	-	-
Horiz. %	68.15%	58.82%	94.55%	73.03%	-361.12%	55.52%	100.00%	-
DY	0.00	1.70	3.03	3.23	2.22	0.00	5.13	-
YoY %	0.00%	-43.89%	-6.19%	45.50%	0.00%	0.00%	-	-
Horiz. %	0.00%	33.14%	59.06%	62.96%	43.27%	0.00%	100.00%	-
P/NAPS	0.98	1.02	0.88	0.99	1.00	0.84	0.94	2.82%
YoY %	-3.92%	15.91%	-11.11%	-1.00%	19.05%	-10.64%	-	-
Horiz. %	104.26%	108.51%	93.62%	105.32%	106.38%	89.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos