[KFC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 72.03%
YoY- -45.9%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,105,355 1,080,398 1,049,626 1,006,435 901,842 798,895 730,113 7.15%
PBT 99,921 -34,780 32,535 40,357 68,431 59,821 61,969 8.28%
Tax -31,000 -22,235 -11,377 -16,211 -23,801 -24,908 -23,611 4.64%
NP 68,921 -57,015 21,158 24,146 44,630 34,913 38,358 10.25%
-
NP to SH 68,427 -57,347 21,158 24,146 44,630 34,913 38,358 10.12%
-
Tax Rate 31.02% - 34.97% 40.17% 34.78% 41.64% 38.10% -
Total Cost 1,036,434 1,137,413 1,028,468 982,289 857,212 763,982 691,755 6.96%
-
Net Worth 497,686 370,812 382,707 348,015 324,052 308,282 267,122 10.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,931 19,829 7,931 - - - - -
Div Payout % 11.59% 0.00% 37.49% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 497,686 370,812 382,707 348,015 324,052 308,282 267,122 10.92%
NOSH 198,281 198,295 198,294 195,514 194,043 192,676 192,174 0.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.24% -5.28% 2.02% 2.40% 4.95% 4.37% 5.25% -
ROE 13.75% -15.47% 5.53% 6.94% 13.77% 11.33% 14.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 557.47 544.84 529.33 514.76 464.76 414.63 379.92 6.59%
EPS 34.51 -28.92 10.67 12.35 23.00 18.12 19.96 9.55%
DPS 4.00 10.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 1.87 1.93 1.78 1.67 1.60 1.39 10.34%
Adjusted Per Share Value based on latest NOSH - 195,551
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 139.56 136.41 132.52 127.07 113.87 100.87 92.18 7.15%
EPS 8.64 -7.24 2.67 3.05 5.63 4.41 4.84 10.13%
DPS 1.00 2.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.6284 0.4682 0.4832 0.4394 0.4091 0.3892 0.3373 10.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.48 1.81 1.65 2.10 2.00 2.10 2.50 -
P/RPS 0.44 0.33 0.31 0.41 0.43 0.51 0.66 -6.53%
P/EPS 7.19 -6.26 15.46 17.00 8.70 11.59 12.53 -8.83%
EY 13.92 -15.98 6.47 5.88 11.50 8.63 7.98 9.71%
DY 1.61 5.52 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.97 0.85 1.18 1.20 1.31 1.80 -9.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 -
Price 2.48 1.86 1.75 2.18 1.95 2.24 2.40 -
P/RPS 0.44 0.34 0.33 0.42 0.42 0.54 0.63 -5.80%
P/EPS 7.19 -6.43 16.40 17.65 8.48 12.36 12.02 -8.20%
EY 13.92 -15.55 6.10 5.67 11.79 8.09 8.32 8.95%
DY 1.61 5.38 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 0.91 1.22 1.17 1.40 1.73 -8.87%

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