[KFC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 275.97%
YoY- 1.23%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 808,370 723,750 723,177 701,365 660,497 569,908 525,271 7.44%
PBT 67,134 60,840 -61,589 22,168 24,930 50,736 39,687 9.15%
Tax -20,200 -18,900 -14,319 -7,960 -10,894 -17,970 -15,724 4.26%
NP 46,934 41,940 -75,908 14,208 14,036 32,766 23,963 11.84%
-
NP to SH 46,329 41,645 -76,095 14,208 14,036 32,766 23,963 11.60%
-
Tax Rate 30.09% 31.07% - 35.91% 43.70% 35.42% 39.62% -
Total Cost 761,436 681,810 799,085 687,157 646,461 537,142 501,308 7.21%
-
Net Worth 574,899 483,875 356,881 380,465 335,770 300,338 296,648 11.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 15,859 7,932 7,930 7,926 - - - -
Div Payout % 34.23% 19.05% 0.00% 55.79% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 574,899 483,875 356,881 380,465 335,770 300,338 296,648 11.65%
NOSH 198,241 198,309 198,267 198,158 195,215 193,767 192,628 0.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.81% 5.79% -10.50% 2.03% 2.13% 5.75% 4.56% -
ROE 8.06% 8.61% -21.32% 3.73% 4.18% 10.91% 8.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 407.77 364.96 364.75 353.94 338.34 294.12 272.69 6.93%
EPS 23.37 21.00 -38.38 7.17 7.19 16.91 12.44 11.07%
DPS 8.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 2.90 2.44 1.80 1.92 1.72 1.55 1.54 11.11%
Adjusted Per Share Value based on latest NOSH - 198,269
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 102.06 91.38 91.31 88.55 83.39 71.96 66.32 7.44%
EPS 5.85 5.26 -9.61 1.79 1.77 4.14 3.03 11.58%
DPS 2.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.7259 0.6109 0.4506 0.4804 0.4239 0.3792 0.3745 11.65%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.33 2.29 1.70 1.58 1.80 2.24 2.05 -
P/RPS 0.82 0.63 0.47 0.45 0.53 0.76 0.75 1.49%
P/EPS 14.25 10.90 -4.43 22.04 25.03 13.25 16.48 -2.39%
EY 7.02 9.17 -22.58 4.54 3.99 7.55 6.07 2.45%
DY 2.40 1.75 2.35 2.53 0.00 0.00 0.00 -
P/NAPS 1.15 0.94 0.94 0.82 1.05 1.45 1.33 -2.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 -
Price 3.30 2.39 1.80 1.48 2.22 2.16 2.35 -
P/RPS 0.81 0.65 0.49 0.42 0.66 0.73 0.86 -0.99%
P/EPS 14.12 11.38 -4.69 20.64 30.88 12.77 18.89 -4.73%
EY 7.08 8.79 -21.32 4.84 3.24 7.83 5.29 4.97%
DY 2.42 1.67 2.22 2.70 0.00 0.00 0.00 -
P/NAPS 1.14 0.98 1.00 0.77 1.29 1.39 1.53 -4.78%

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