[KFC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 59.43%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 418,484 376,149 361,307 374,129 346,061 272,425 266,987 7.77%
PBT 42,383 40,343 33,201 25,699 30,239 21,305 23,910 10.00%
Tax -12,255 -14,035 -6,265 -9,581 -13,524 -8,515 -8,199 6.92%
NP 30,128 26,308 26,936 16,118 16,715 12,790 15,711 11.45%
-
NP to SH 29,853 25,870 26,936 16,118 16,715 12,790 15,711 11.28%
-
Tax Rate 28.91% 34.79% 18.87% 37.28% 44.72% 39.97% 34.29% -
Total Cost 388,356 349,841 334,371 358,011 329,346 259,635 251,276 7.52%
-
Net Worth 531,351 444,052 410,283 366,674 341,677 306,266 269,221 11.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 27,757 11,894 19,820 23,529 17,472 15,409 15,384 10.33%
Div Payout % 92.98% 45.98% 73.58% 145.99% 104.53% 120.48% 97.92% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 531,351 444,052 410,283 366,674 341,677 306,266 269,221 11.99%
NOSH 198,265 198,237 198,204 196,082 194,134 192,620 192,301 0.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.20% 6.99% 7.46% 4.31% 4.83% 4.69% 5.88% -
ROE 5.62% 5.83% 6.57% 4.40% 4.89% 4.18% 5.84% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 211.07 189.75 182.29 190.80 178.26 141.43 138.84 7.22%
EPS 15.06 13.05 13.59 8.22 8.61 6.64 8.17 10.72%
DPS 14.00 6.00 10.00 12.00 9.00 8.00 8.00 9.77%
NAPS 2.68 2.24 2.07 1.87 1.76 1.59 1.40 11.42%
Adjusted Per Share Value based on latest NOSH - 196,082
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 52.84 47.49 45.62 47.24 43.69 34.40 33.71 7.77%
EPS 3.77 3.27 3.40 2.04 2.11 1.61 1.98 11.32%
DPS 3.50 1.50 2.50 2.97 2.21 1.95 1.94 10.32%
NAPS 0.6709 0.5607 0.518 0.463 0.4314 0.3867 0.3399 11.99%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.70 2.05 1.79 2.21 1.75 2.21 2.10 -
P/RPS 1.28 1.08 0.98 1.16 0.98 1.56 1.51 -2.71%
P/EPS 17.93 15.71 13.17 26.89 20.33 33.28 25.70 -5.82%
EY 5.58 6.37 7.59 3.72 4.92 3.00 3.89 6.19%
DY 5.19 2.93 5.59 5.43 5.14 3.62 3.81 5.28%
P/NAPS 1.01 0.92 0.86 1.18 0.99 1.39 1.50 -6.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 18/02/05 26/02/04 17/02/03 27/02/02 27/02/01 -
Price 2.85 1.98 1.95 2.22 1.71 2.21 2.15 -
P/RPS 1.35 1.04 1.07 1.16 0.96 1.56 1.55 -2.27%
P/EPS 18.93 15.17 14.35 27.01 19.86 33.28 26.32 -5.34%
EY 5.28 6.59 6.97 3.70 5.04 3.00 3.80 5.63%
DY 4.91 3.03 5.13 5.41 5.26 3.62 3.72 4.73%
P/NAPS 1.06 0.88 0.94 1.19 0.97 1.39 1.54 -6.03%

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