[KFC] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 120.87%
YoY- 169.76%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 552,440 428,738 381,605 357,221 348,261 345,938 331,934 8.85%
PBT 44,124 38,299 39,081 26,809 10,367 15,427 17,695 16.43%
Tax -12,300 -11,800 -12,100 -7,916 -3,417 -5,317 -5,831 13.23%
NP 31,824 26,499 26,981 18,893 6,950 10,110 11,864 17.85%
-
NP to SH 31,451 26,226 26,782 18,748 6,950 10,110 11,864 17.62%
-
Tax Rate 27.88% 30.81% 30.96% 29.53% 32.96% 34.47% 32.95% -
Total Cost 520,616 402,239 354,624 338,328 341,311 335,828 320,070 8.43%
-
Net Worth 674,233 580,817 497,578 370,599 382,150 348,081 324,269 12.96%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 11,890 - - - -
Div Payout % - - - 63.42% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 674,233 580,817 497,578 370,599 382,150 348,081 324,269 12.96%
NOSH 198,303 198,231 198,238 198,181 198,005 195,551 194,173 0.35%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.76% 6.18% 7.07% 5.29% 2.00% 2.92% 3.57% -
ROE 4.66% 4.52% 5.38% 5.06% 1.82% 2.90% 3.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 278.58 216.28 192.50 180.25 175.88 176.90 170.95 8.47%
EPS 15.86 13.23 13.51 9.46 3.51 5.17 6.11 17.21%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.40 2.93 2.51 1.87 1.93 1.78 1.67 12.56%
Adjusted Per Share Value based on latest NOSH - 198,181
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 69.75 54.13 48.18 45.10 43.97 43.68 41.91 8.85%
EPS 3.97 3.31 3.38 2.37 0.88 1.28 1.50 17.59%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8513 0.7333 0.6282 0.4679 0.4825 0.4395 0.4094 12.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.30 3.28 2.48 1.81 1.65 2.10 2.00 -
P/RPS 1.18 1.52 1.29 1.00 0.94 1.19 1.17 0.14%
P/EPS 20.81 24.79 18.36 19.13 47.01 40.62 32.73 -7.26%
EY 4.81 4.03 5.45 5.23 2.13 2.46 3.06 7.82%
DY 0.00 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 0.99 0.97 0.85 1.18 1.20 -3.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 28/11/07 20/11/06 10/11/05 29/10/04 20/11/03 26/11/02 -
Price 3.45 3.55 2.48 1.86 1.75 2.18 1.95 -
P/RPS 1.24 1.64 1.29 1.03 0.99 1.23 1.14 1.40%
P/EPS 21.75 26.83 18.36 19.66 49.86 42.17 31.91 -6.18%
EY 4.60 3.73 5.45 5.09 2.01 2.37 3.13 6.62%
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 1.01 1.21 0.99 0.99 0.91 1.22 1.17 -2.41%

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