[KFC] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -71.44%
YoY- 263.48%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 495,598 402,757 352,970 363,470 352,711 330,486 271,706 10.52%
PBT 40,107 32,956 27,344 20,540 10,154 15,688 22,809 9.85%
Tax -11,300 -9,900 -8,066 -6,804 -6,375 -6,073 -8,465 4.92%
NP 28,807 23,056 19,278 13,736 3,779 9,615 14,344 12.31%
-
NP to SH 28,288 22,728 19,119 13,736 3,779 9,615 14,344 11.97%
-
Tax Rate 28.17% 30.04% 29.50% 33.13% 62.78% 38.71% 37.11% -
Total Cost 466,791 379,701 333,692 349,734 348,932 320,871 257,362 10.42%
-
Net Worth 630,384 551,342 458,141 424,170 373,942 347,154 325,208 11.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 7,933 - - - - -
Div Payout % - - 41.49% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 630,384 551,342 458,141 424,170 373,942 347,154 325,208 11.65%
NOSH 198,234 198,324 198,329 198,210 197,853 195,030 193,576 0.39%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.81% 5.72% 5.46% 3.78% 1.07% 2.91% 5.28% -
ROE 4.49% 4.12% 4.17% 3.24% 1.01% 2.77% 4.41% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 250.01 203.08 177.97 183.38 178.27 169.45 140.36 10.08%
EPS 14.27 11.46 9.64 6.93 1.91 4.93 7.41 11.52%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 2.78 2.31 2.14 1.89 1.78 1.68 11.21%
Adjusted Per Share Value based on latest NOSH - 198,210
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 62.57 50.85 44.57 45.89 44.53 41.73 34.31 10.52%
EPS 3.57 2.87 2.41 1.73 0.48 1.21 1.81 11.97%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.7959 0.6961 0.5784 0.5356 0.4721 0.4383 0.4106 11.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.10 2.80 1.92 1.86 2.15 1.75 2.20 -
P/RPS 1.24 1.38 1.08 1.01 1.21 1.03 1.57 -3.85%
P/EPS 21.72 24.43 19.92 26.84 112.57 35.50 29.69 -5.07%
EY 4.60 4.09 5.02 3.73 0.89 2.82 3.37 5.31%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.83 0.87 1.14 0.98 1.31 -4.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 22/05/07 12/06/06 19/05/05 27/05/04 20/05/03 28/05/02 -
Price 3.25 3.30 2.35 1.79 1.94 1.74 2.33 -
P/RPS 1.30 1.62 1.32 0.98 1.09 1.03 1.66 -3.98%
P/EPS 22.78 28.80 24.38 25.83 101.57 35.29 31.44 -5.22%
EY 4.39 3.47 4.10 3.87 0.98 2.83 3.18 5.51%
DY 0.00 0.00 1.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.19 1.02 0.84 1.03 0.98 1.39 -5.02%

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