[KFC] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 59.43%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 348,261 348,654 352,711 374,129 345,938 330,011 330,486 3.54%
PBT 10,367 12,014 10,154 25,699 15,427 9,242 15,688 -24.07%
Tax -3,417 -1,585 -6,375 -9,581 -5,317 -4,821 -6,073 -31.77%
NP 6,950 10,429 3,779 16,118 10,110 4,421 9,615 -19.41%
-
NP to SH 6,950 10,429 3,779 16,118 10,110 4,421 9,615 -19.41%
-
Tax Rate 32.96% 13.19% 62.78% 37.28% 34.47% 52.16% 38.71% -
Total Cost 341,311 338,225 348,932 358,011 335,828 325,590 320,871 4.19%
-
Net Worth 382,150 380,678 373,942 366,674 348,081 334,983 347,154 6.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 7,930 - 23,529 - - - -
Div Payout % - 76.05% - 145.99% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 382,150 380,678 373,942 366,674 348,081 334,983 347,154 6.59%
NOSH 198,005 198,269 197,853 196,082 195,551 194,757 195,030 1.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.00% 2.99% 1.07% 4.31% 2.92% 1.34% 2.91% -
ROE 1.82% 2.74% 1.01% 4.40% 2.90% 1.32% 2.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 175.88 175.85 178.27 190.80 176.90 169.45 169.45 2.50%
EPS 3.51 5.26 1.91 8.22 5.17 2.27 4.93 -20.21%
DPS 0.00 4.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.89 1.87 1.78 1.72 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 196,082
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.97 44.02 44.53 47.24 43.68 41.67 41.73 3.53%
EPS 0.88 1.32 0.48 2.04 1.28 0.56 1.21 -19.08%
DPS 0.00 1.00 0.00 2.97 0.00 0.00 0.00 -
NAPS 0.4825 0.4806 0.4721 0.463 0.4395 0.4229 0.4383 6.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.65 1.58 2.15 2.21 2.10 1.80 1.75 -
P/RPS 0.94 0.90 1.21 1.16 1.19 1.06 1.03 -5.89%
P/EPS 47.01 30.04 112.57 26.89 40.62 79.30 35.50 20.52%
EY 2.13 3.33 0.89 3.72 2.46 1.26 2.82 -17.01%
DY 0.00 2.53 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 1.14 1.18 1.18 1.05 0.98 -9.02%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 19/08/04 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 -
Price 1.75 1.48 1.94 2.22 2.18 2.22 1.74 -
P/RPS 0.99 0.84 1.09 1.16 1.23 1.31 1.03 -2.59%
P/EPS 49.86 28.14 101.57 27.01 42.17 97.80 35.29 25.83%
EY 2.01 3.55 0.98 3.70 2.37 1.02 2.83 -20.34%
DY 0.00 2.70 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 1.03 1.19 1.22 1.29 0.98 -4.80%

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