[KFC] QoQ 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- -76.55%
YoY- -60.7%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 361,307 348,261 348,654 352,711 374,129 345,938 330,011 6.19%
PBT 33,201 10,367 12,014 10,154 25,699 15,427 9,242 133.65%
Tax -6,265 -3,417 -1,585 -6,375 -9,581 -5,317 -4,821 18.99%
NP 26,936 6,950 10,429 3,779 16,118 10,110 4,421 231.76%
-
NP to SH 26,936 6,950 10,429 3,779 16,118 10,110 4,421 231.76%
-
Tax Rate 18.87% 32.96% 13.19% 62.78% 37.28% 34.47% 52.16% -
Total Cost 334,371 341,311 338,225 348,932 358,011 335,828 325,590 1.78%
-
Net Worth 410,283 382,150 380,678 373,942 366,674 348,081 334,983 14.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 19,820 - 7,930 - 23,529 - - -
Div Payout % 73.58% - 76.05% - 145.99% - - -
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 410,283 382,150 380,678 373,942 366,674 348,081 334,983 14.40%
NOSH 198,204 198,005 198,269 197,853 196,082 195,551 194,757 1.17%
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 7.46% 2.00% 2.99% 1.07% 4.31% 2.92% 1.34% -
ROE 6.57% 1.82% 2.74% 1.01% 4.40% 2.90% 1.32% -
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 182.29 175.88 175.85 178.27 190.80 176.90 169.45 4.96%
EPS 13.59 3.51 5.26 1.91 8.22 5.17 2.27 227.92%
DPS 10.00 0.00 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 45.62 43.97 44.02 44.53 47.24 43.68 41.67 6.19%
EPS 3.40 0.88 1.32 0.48 2.04 1.28 0.56 230.99%
DPS 2.50 0.00 1.00 0.00 2.97 0.00 0.00 -
NAPS 0.518 0.4825 0.4806 0.4721 0.463 0.4395 0.4229 14.40%
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 0.98 0.94 0.90 1.21 1.16 1.19 1.06 -5.07%
P/EPS 13.17 47.01 30.04 112.57 26.89 40.62 79.30 -69.62%
EY 7.59 2.13 3.33 0.89 3.72 2.46 1.26 229.26%
DY 5.59 0.00 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 1.07 0.99 0.84 1.09 1.16 1.23 1.31 -12.56%
P/EPS 14.35 49.86 28.14 101.57 27.01 42.17 97.80 -72.01%
EY 6.97 2.01 3.55 0.98 3.70 2.37 1.02 258.00%
DY 5.13 0.00 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