[KFC] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -54.02%
YoY- -76.0%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 370,780 359,707 348,654 330,011 298,202 260,917 240,077 7.50%
PBT 33,496 -82,129 12,014 9,242 27,927 17,036 17,067 11.88%
Tax -10,834 -7,574 -1,585 -4,821 -9,505 -6,953 -7,014 7.51%
NP 22,662 -89,703 10,429 4,421 18,422 10,083 10,053 14.50%
-
NP to SH 22,526 -89,831 10,429 4,421 18,422 10,083 10,053 14.38%
-
Tax Rate 32.34% - 13.19% 52.16% 34.04% 40.81% 41.10% -
Total Cost 348,118 449,410 338,225 325,590 279,780 250,834 230,024 7.14%
-
Net Worth 483,833 356,865 380,678 334,983 300,569 296,332 253,243 11.38%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 7,930 7,930 - - - - -
Div Payout % - 0.00% 76.05% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 483,833 356,865 380,678 334,983 300,569 296,332 253,243 11.38%
NOSH 198,292 198,258 198,269 194,757 193,915 192,423 191,851 0.55%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.11% -24.94% 2.99% 1.34% 6.18% 3.86% 4.19% -
ROE 4.66% -25.17% 2.74% 1.32% 6.13% 3.40% 3.97% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 186.99 181.43 175.85 169.45 153.78 135.60 125.14 6.91%
EPS 11.36 -45.31 5.26 2.27 9.50 5.24 5.24 13.75%
DPS 0.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 1.80 1.92 1.72 1.55 1.54 1.32 10.77%
Adjusted Per Share Value based on latest NOSH - 194,757
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.81 45.42 44.02 41.67 37.65 32.94 30.31 7.50%
EPS 2.84 -11.34 1.32 0.56 2.33 1.27 1.27 14.34%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.6109 0.4506 0.4806 0.4229 0.3795 0.3741 0.3197 11.39%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.29 1.70 1.58 1.80 2.24 2.05 2.70 -
P/RPS 1.22 0.94 0.90 1.06 1.46 1.51 2.16 -9.07%
P/EPS 20.16 -3.75 30.04 79.30 23.58 39.12 51.53 -14.47%
EY 4.96 -26.65 3.33 1.26 4.24 2.56 1.94 16.92%
DY 0.00 2.35 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.82 1.05 1.45 1.33 2.05 -12.18%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 29/08/00 -
Price 2.39 1.80 1.48 2.22 2.16 2.35 2.55 -
P/RPS 1.28 0.99 0.84 1.31 1.40 1.73 2.04 -7.47%
P/EPS 21.04 -3.97 28.14 97.80 22.74 44.85 48.66 -13.03%
EY 4.75 -25.17 3.55 1.02 4.40 2.23 2.05 15.02%
DY 0.00 2.22 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.77 1.29 1.39 1.53 1.93 -10.67%

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