[KFC] YoY Annualized 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- -62.46%
YoY- -60.7%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Revenue 1,611,028 1,411,880 1,453,880 1,410,844 1,321,944 1,086,824 964,184 7.60%
PBT 131,824 109,376 82,160 40,616 62,752 91,236 95,476 4.71%
Tax -39,600 -32,264 -27,216 -25,500 -24,292 -33,860 -36,840 1.03%
NP 92,224 77,112 54,944 15,116 38,460 57,376 58,636 6.68%
-
NP to SH 90,912 76,476 54,944 15,116 38,460 57,376 58,636 6.46%
-
Tax Rate 30.04% 29.50% 33.13% 62.78% 38.71% 37.11% 38.59% -
Total Cost 1,518,804 1,334,768 1,398,936 1,395,728 1,283,484 1,029,448 905,548 7.66%
-
Net Worth 551,342 458,141 424,170 373,942 347,154 325,208 241,127 12.53%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Div - 31,732 - - - - - -
Div Payout % - 41.49% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Net Worth 551,342 458,141 424,170 373,942 347,154 325,208 241,127 12.53%
NOSH 198,324 198,329 198,210 197,853 195,030 193,576 191,370 0.51%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
NP Margin 5.72% 5.46% 3.78% 1.07% 2.91% 5.28% 6.08% -
ROE 16.49% 16.69% 12.95% 4.04% 11.08% 17.64% 24.32% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 812.32 711.88 733.50 713.08 677.81 561.44 503.83 7.05%
EPS 45.84 38.56 27.72 7.64 19.72 29.64 30.64 5.92%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.31 2.14 1.89 1.78 1.68 1.26 11.96%
Adjusted Per Share Value based on latest NOSH - 197,853
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 203.41 178.26 183.56 178.13 166.91 137.22 121.74 7.60%
EPS 11.48 9.66 6.94 1.91 4.86 7.24 7.40 6.47%
DPS 0.00 4.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6961 0.5784 0.5356 0.4721 0.4383 0.4106 0.3044 12.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 -
Price 2.80 1.92 1.86 2.15 1.75 2.20 3.03 -
P/RPS 0.34 0.27 0.25 0.30 0.26 0.39 0.60 -7.79%
P/EPS 6.11 4.98 6.71 28.14 8.87 7.42 9.89 -6.64%
EY 16.37 20.08 14.90 3.55 11.27 13.47 10.11 7.12%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 0.87 1.14 0.98 1.31 2.40 -11.62%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 22/05/07 12/06/06 19/05/05 27/05/04 20/05/03 28/05/02 30/05/00 -
Price 3.30 2.35 1.79 1.94 1.74 2.33 2.95 -
P/RPS 0.41 0.33 0.24 0.27 0.26 0.42 0.59 -5.06%
P/EPS 7.20 6.09 6.46 25.39 8.82 7.86 9.63 -4.06%
EY 13.89 16.41 15.49 3.94 11.33 12.72 10.39 4.23%
DY 0.00 6.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.02 0.84 1.03 0.98 1.39 2.34 -9.20%

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