[KFC] QoQ 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- -49.01%
YoY- 263.48%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 376,149 357,221 359,707 363,470 361,307 348,261 348,654 5.17%
PBT 40,343 26,809 -82,129 20,540 33,201 10,367 12,014 123.74%
Tax -14,035 -7,916 -7,574 -6,804 -6,265 -3,417 -1,585 326.31%
NP 26,308 18,893 -89,703 13,736 26,936 6,950 10,429 84.99%
-
NP to SH 25,870 18,748 -89,831 13,736 26,936 6,950 10,429 82.94%
-
Tax Rate 34.79% 29.53% - 33.13% 18.87% 32.96% 13.19% -
Total Cost 349,841 338,328 449,410 349,734 334,371 341,311 338,225 2.27%
-
Net Worth 444,052 370,599 356,865 424,170 410,283 382,150 380,678 10.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 11,894 11,890 7,930 - 19,820 - 7,930 30.93%
Div Payout % 45.98% 63.42% 0.00% - 73.58% - 76.05% -
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 444,052 370,599 356,865 424,170 410,283 382,150 380,678 10.78%
NOSH 198,237 198,181 198,258 198,210 198,204 198,005 198,269 -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 6.99% 5.29% -24.94% 3.78% 7.46% 2.00% 2.99% -
ROE 5.83% 5.06% -25.17% 3.24% 6.57% 1.82% 2.74% -
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 189.75 180.25 181.43 183.38 182.29 175.88 175.85 5.18%
EPS 13.05 9.46 -45.31 6.93 13.59 3.51 5.26 82.96%
DPS 6.00 6.00 4.00 0.00 10.00 0.00 4.00 30.94%
NAPS 2.24 1.87 1.80 2.14 2.07 1.93 1.92 10.79%
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 47.49 45.10 45.42 45.89 45.62 43.97 44.02 5.17%
EPS 3.27 2.37 -11.34 1.73 3.40 0.88 1.32 82.78%
DPS 1.50 1.50 1.00 0.00 2.50 0.00 1.00 30.94%
NAPS 0.5607 0.4679 0.4506 0.5356 0.518 0.4825 0.4806 10.79%
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 1.08 1.00 0.94 1.01 0.98 0.94 0.90 12.88%
P/EPS 15.71 19.13 -3.75 26.84 13.17 47.01 30.04 -35.01%
EY 6.37 5.23 -26.65 3.73 7.59 2.13 3.33 53.91%
DY 2.93 3.31 2.35 0.00 5.59 0.00 2.53 10.25%
P/NAPS 0.92 0.97 0.94 0.87 0.86 0.85 0.82 7.95%
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 1.04 1.03 0.99 0.98 1.07 0.99 0.84 15.25%
P/EPS 15.17 19.66 -3.97 25.83 14.35 49.86 28.14 -33.68%
EY 6.59 5.09 -25.17 3.87 6.97 2.01 3.55 50.87%
DY 3.03 3.23 2.22 0.00 5.13 0.00 2.70 7.96%
P/NAPS 0.88 0.99 1.00 0.84 0.94 0.91 0.77 9.28%

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