[KFC] YoY Annualized 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- 49.76%
YoY- -371.04%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,103,841 1,649,477 1,473,806 1,440,530 1,399,501 1,341,913 1,202,456 9.76%
PBT 169,910 140,577 133,228 -46,373 43,380 53,809 91,241 10.90%
Tax -47,733 -42,666 -41,333 -29,646 -15,169 -21,614 -31,734 7.03%
NP 122,177 97,910 91,894 -76,020 28,210 32,194 59,506 12.72%
-
NP to SH 120,200 96,740 91,236 -76,462 28,210 32,194 59,506 12.42%
-
Tax Rate 28.09% 30.35% 31.02% - 34.97% 40.17% 34.78% -
Total Cost 1,981,664 1,551,566 1,381,912 1,516,550 1,371,290 1,309,718 1,142,949 9.59%
-
Net Worth 674,092 580,995 497,686 370,812 382,707 348,015 324,052 12.97%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 21,148 21,151 10,575 26,439 10,575 - - -
Div Payout % 17.59% 21.86% 11.59% 0.00% 37.49% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 674,092 580,995 497,686 370,812 382,707 348,015 324,052 12.97%
NOSH 198,262 198,291 198,281 198,295 198,294 195,514 194,043 0.35%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.81% 5.94% 6.24% -5.28% 2.02% 2.40% 4.95% -
ROE 17.83% 16.65% 18.33% -20.62% 7.37% 9.25% 18.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,061.14 831.84 743.29 726.46 705.77 686.35 619.68 9.37%
EPS 60.63 48.79 46.01 -38.56 14.23 16.47 30.67 12.01%
DPS 10.67 10.67 5.33 13.33 5.33 0.00 0.00 -
NAPS 3.40 2.93 2.51 1.87 1.93 1.78 1.67 12.56%
Adjusted Per Share Value based on latest NOSH - 198,181
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 265.63 208.26 186.08 181.88 176.70 169.43 151.82 9.76%
EPS 15.18 12.21 11.52 -9.65 3.56 4.06 7.51 12.43%
DPS 2.67 2.67 1.34 3.34 1.34 0.00 0.00 -
NAPS 0.8511 0.7336 0.6284 0.4682 0.4832 0.4394 0.4091 12.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.30 3.28 2.48 1.81 1.65 2.10 2.00 -
P/RPS 0.31 0.39 0.33 0.25 0.23 0.31 0.32 -0.52%
P/EPS 5.44 6.72 5.39 -4.69 11.60 12.75 6.52 -2.97%
EY 18.37 14.87 18.55 -21.30 8.62 7.84 15.33 3.05%
DY 3.23 3.25 2.15 7.37 3.23 0.00 0.00 -
P/NAPS 0.97 1.12 0.99 0.97 0.85 1.18 1.20 -3.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 28/11/07 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 -
Price 3.45 3.55 2.48 1.86 1.75 2.18 1.95 -
P/RPS 0.33 0.43 0.33 0.26 0.25 0.32 0.31 1.04%
P/EPS 5.69 7.28 5.39 -4.82 12.30 13.24 6.36 -1.83%
EY 17.57 13.74 18.55 -20.73 8.13 7.55 15.73 1.85%
DY 3.09 3.00 2.15 7.17 3.05 0.00 0.00 -
P/NAPS 1.01 1.21 0.99 0.99 0.91 1.22 1.17 -2.41%

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