[KFC] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 57.55%
YoY- -167.49%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,179,788 1,730,371 1,523,839 1,456,547 1,410,933 1,380,564 1,247,903 9.73%
PBT 167,457 150,624 142,304 5,563 65,736 66,056 98,670 9.20%
Tax -47,107 -45,081 -43,255 -37,252 -17,642 -25,792 -37,325 3.95%
NP 120,350 105,543 99,049 -31,689 48,094 40,264 61,345 11.87%
-
NP to SH 118,535 104,269 98,280 -32,459 48,094 40,264 61,345 11.59%
-
Tax Rate 28.13% 29.93% 30.40% 669.64% 26.84% 39.05% 37.83% -
Total Cost 2,059,438 1,624,828 1,424,790 1,488,236 1,362,839 1,340,300 1,186,558 9.61%
-
Net Worth 692,015 602,733 529,398 436,079 410,365 366,749 341,776 12.46%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 43,622 39,653 35,689 31,714 27,754 23,534 17,477 16.45%
Div Payout % 36.80% 38.03% 36.31% 0.00% 57.71% 58.45% 28.49% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 692,015 602,733 529,398 436,079 410,365 366,749 341,776 12.46%
NOSH 198,285 198,267 198,276 198,217 198,244 196,122 194,191 0.34%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.52% 6.10% 6.50% -2.18% 3.41% 2.92% 4.92% -
ROE 17.13% 17.30% 18.56% -7.44% 11.72% 10.98% 17.95% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,099.32 872.74 768.54 734.82 711.72 703.93 642.62 9.35%
EPS 59.78 52.59 49.57 -16.37 24.26 20.53 31.59 11.20%
DPS 22.00 20.00 18.00 16.00 14.00 12.00 9.00 16.04%
NAPS 3.49 3.04 2.67 2.20 2.07 1.87 1.76 12.07%
Adjusted Per Share Value based on latest NOSH - 198,237
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 275.22 218.47 192.40 183.90 178.14 174.31 157.56 9.73%
EPS 14.97 13.16 12.41 -4.10 6.07 5.08 7.75 11.58%
DPS 5.51 5.01 4.51 4.00 3.50 2.97 2.21 16.43%
NAPS 0.8737 0.761 0.6684 0.5506 0.5181 0.4631 0.4315 12.46%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.72 3.20 2.70 2.05 1.79 2.21 1.75 -
P/RPS 0.34 0.37 0.35 0.28 0.25 0.31 0.27 3.91%
P/EPS 6.22 6.08 5.45 -12.52 7.38 10.76 5.54 1.94%
EY 16.07 16.43 18.36 -7.99 13.55 9.29 18.05 -1.91%
DY 5.91 6.25 6.67 7.80 7.82 5.43 5.14 2.35%
P/NAPS 1.07 1.05 1.01 0.93 0.86 1.18 0.99 1.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 22/02/08 15/02/07 24/02/06 18/02/05 26/02/04 17/02/03 -
Price 3.53 3.15 2.85 1.98 1.95 2.22 1.71 -
P/RPS 0.32 0.36 0.37 0.27 0.27 0.32 0.27 2.86%
P/EPS 5.90 5.99 5.75 -12.09 8.04 10.81 5.41 1.45%
EY 16.93 16.70 17.39 -8.27 12.44 9.25 18.47 -1.43%
DY 6.23 6.35 6.32 8.08 7.18 5.41 5.26 2.85%
P/NAPS 1.01 1.04 1.07 0.90 0.94 1.19 0.97 0.67%

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