[KFC] YoY Annualized 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- 25.06%
YoY- -34.36%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,523,839 1,456,547 1,410,933 1,380,564 1,247,903 1,017,320 997,100 7.32%
PBT 142,304 5,563 65,736 66,056 98,670 81,126 85,879 8.77%
Tax -43,255 -37,252 -17,642 -25,792 -37,325 -33,423 -31,810 5.25%
NP 99,049 -31,689 48,094 40,264 61,345 47,703 54,069 10.61%
-
NP to SH 98,280 -32,459 48,094 40,264 61,345 47,703 54,069 10.46%
-
Tax Rate 30.40% 669.64% 26.84% 39.05% 37.83% 41.20% 37.04% -
Total Cost 1,424,790 1,488,236 1,362,839 1,340,300 1,186,558 969,617 943,031 7.11%
-
Net Worth 529,398 436,079 410,365 366,749 341,776 306,455 269,287 11.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 35,689 31,714 27,754 23,534 17,477 15,419 - -
Div Payout % 36.31% 0.00% 57.71% 58.45% 28.49% 32.32% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 529,398 436,079 410,365 366,749 341,776 306,455 269,287 11.91%
NOSH 198,276 198,217 198,244 196,122 194,191 192,739 192,347 0.50%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.50% -2.18% 3.41% 2.92% 4.92% 4.69% 5.42% -
ROE 18.56% -7.44% 11.72% 10.98% 17.95% 15.57% 20.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 768.54 734.82 711.72 703.93 642.62 527.82 518.38 6.78%
EPS 49.57 -16.37 24.26 20.53 31.59 24.75 28.11 9.91%
DPS 18.00 16.00 14.00 12.00 9.00 8.00 0.00 -
NAPS 2.67 2.20 2.07 1.87 1.76 1.59 1.40 11.35%
Adjusted Per Share Value based on latest NOSH - 196,082
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 192.40 183.90 178.14 174.31 157.56 128.45 125.89 7.32%
EPS 12.41 -4.10 6.07 5.08 7.75 6.02 6.83 10.46%
DPS 4.51 4.00 3.50 2.97 2.21 1.95 0.00 -
NAPS 0.6684 0.5506 0.5181 0.4631 0.4315 0.3869 0.34 11.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.70 2.05 1.79 2.21 1.75 2.21 2.10 -
P/RPS 0.35 0.28 0.25 0.31 0.27 0.42 0.41 -2.60%
P/EPS 5.45 -12.52 7.38 10.76 5.54 8.93 7.47 -5.11%
EY 18.36 -7.99 13.55 9.29 18.05 11.20 13.39 5.39%
DY 6.67 7.80 7.82 5.43 5.14 3.62 0.00 -
P/NAPS 1.01 0.93 0.86 1.18 0.99 1.39 1.50 -6.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 18/02/05 26/02/04 17/02/03 27/02/02 27/02/01 -
Price 2.85 1.98 1.95 2.22 1.71 2.21 2.15 -
P/RPS 0.37 0.27 0.27 0.32 0.27 0.42 0.41 -1.69%
P/EPS 5.75 -12.09 8.04 10.81 5.41 8.93 7.65 -4.64%
EY 17.39 -8.27 12.44 9.25 18.47 11.20 13.07 4.87%
DY 6.32 8.08 7.18 5.41 5.26 3.62 0.00 -
P/NAPS 1.07 0.90 0.94 1.19 0.97 1.39 1.54 -5.88%

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