[KFC] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[KFC] KFC HOLDINGS (M) BHD

Announcement Date

25-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -172.71%

YoY- -204.38%

Quarter Report

KFC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	1,947,442	1,608,459	1,457,120	1,432,745	1,421,432	1,338,492	1,115,957	9.71%
YoY %	21.08%	10.39%	1.70%	0.80%	6.20%	19.94%	-	-
Horiz. %	174.51%	144.13%	130.57%	128.39%	127.37%	119.94%	100.00%	-
PBT	166,799	148,598	127,992	-18,021	63,294	72,864	92,175	10.38%
YoY %	12.25%	16.10%	810.24%	-128.47%	-13.13%	-20.95%	-	-
Horiz. %	180.96%	161.21%	138.86%	-19.55%	68.67%	79.05%	100.00%	-
Tax	-48,381	-44,555	-40,851	-24,060	-22,858	-30,249	-35,670	5.20%
YoY %	-8.59%	-9.07%	-69.79%	-5.26%	24.43%	15.20%	-	-
Horiz. %	135.63%	124.91%	114.52%	67.45%	64.08%	84.80%	100.00%	-
NP	118,418	104,043	87,141	-42,081	40,436	42,615	56,505	13.11%
YoY %	13.82%	19.40%	307.08%	-204.07%	-5.11%	-24.58%	-	-
Horiz. %	209.57%	184.13%	154.22%	-74.47%	71.56%	75.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,639	102,964	86,263	-42,209	40,436	42,615	56,505	12.82%
YoY %	13.28%	19.36%	304.37%	-204.38%	-5.11%	-24.58%	-	-
Horiz. %	206.42%	182.22%	152.66%	-74.70%	71.56%	75.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	29.98%	31.92%	-	36.11%	41.51%	38.70%	-
YoY %	-3.24%	-6.08%	0.00%	-	-13.01%	7.26%	-	-
Horiz. %	74.96%	77.47%	82.48%	-	93.31%	107.26%	100.00%	-
Total Cost	1,829,024	1,504,416	1,369,979	1,474,826	1,380,996	1,295,877	1,059,452	9.51%
YoY %	21.58%	9.81%	-7.11%	6.79%	6.57%	22.32%	-	-
Horiz. %	172.64%	142.00%	129.31%	139.21%	130.35%	122.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,318	575,150	483,833	356,865	380,678	334,983	300,569	13.47%
YoY %	11.68%	18.87%	35.58%	-6.26%	13.64%	11.45%	-	-
Horiz. %	213.70%	191.35%	160.97%	118.73%	126.65%	111.45%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	39,660	43,623	31,718	27,750	31,460	17,472	15,409	17.04%
YoY %	-9.08%	37.53%	14.30%	-11.79%	80.06%	13.39%	-	-
Horiz. %	257.38%	283.10%	205.84%	180.09%	204.17%	113.39%	100.00%	-
Div Payout %	34.00%	42.37%	36.77%	0.00%	77.80%	41.00%	27.27%	-
YoY %	-19.75%	15.23%	0.00%	0.00%	89.76%	50.35%	-	-
Horiz. %	124.68%	155.37%	134.84%	0.00%	285.30%	150.35%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	642,318	575,150	483,833	356,865	380,678	334,983	300,569	13.47%
YoY %	11.68%	18.87%	35.58%	-6.26%	13.64%	11.45%	-	-
Horiz. %	213.70%	191.35%	160.97%	118.73%	126.65%	111.45%	100.00%	-
NOSH	198,246	198,327	198,292	198,258	198,269	194,757	193,915	0.36%
YoY %	-0.04%	0.02%	0.02%	-0.01%	1.80%	0.43%	-	-
Horiz. %	102.23%	102.28%	102.26%	102.24%	102.25%	100.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	6.08%	6.47%	5.98%	-2.94%	2.84%	3.18%	5.06%	-
YoY %	-6.03%	8.19%	303.40%	-203.52%	-10.69%	-37.15%	-	-
Horiz. %	120.16%	127.87%	118.18%	-58.10%	56.13%	62.85%	100.00%	-
ROE	18.16%	17.90%	17.83%	-11.83%	10.62%	12.72%	18.80%	-
YoY %	1.45%	0.39%	250.72%	-211.39%	-16.51%	-32.34%	-	-
Horiz. %	96.60%	95.21%	94.84%	-62.93%	56.49%	67.66%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	982.33	811.01	734.83	722.66	716.92	687.26	575.49	9.31%
YoY %	21.12%	10.37%	1.68%	0.80%	4.32%	19.42%	-	-
Horiz. %	170.69%	140.93%	127.69%	125.57%	124.58%	119.42%	100.00%	-
EPS	58.84	51.92	43.50	-21.29	20.39	21.88	29.14	12.41%
YoY %	13.33%	19.36%	304.32%	-204.41%	-6.81%	-24.91%	-	-
Horiz. %	201.92%	178.17%	149.28%	-73.06%	69.97%	75.09%	100.00%	-
DPS	20.00	22.00	16.00	14.00	16.00	9.00	8.00	16.48%
YoY %	-9.09%	37.50%	14.29%	-12.50%	77.78%	12.50%	-	-
Horiz. %	250.00%	275.00%	200.00%	175.00%	200.00%	112.50%	100.00%	-
NAPS	3.24	2.90	2.44	1.80	1.92	1.72	1.55	13.06%
YoY %	11.72%	18.85%	35.56%	-6.25%	11.63%	10.97%	-	-
Horiz. %	209.03%	187.10%	157.42%	116.13%	123.87%	110.97%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 198,258
RPS	245.88	203.08	183.97	180.90	179.47	169.00	140.90	9.71%
YoY %	21.08%	10.39%	1.70%	0.80%	6.20%	19.94%	-	-
Horiz. %	174.51%	144.13%	130.57%	128.39%	127.37%	119.94%	100.00%	-
EPS	14.73	13.00	10.89	-5.33	5.11	5.38	7.13	12.84%
YoY %	13.31%	19.38%	304.32%	-204.31%	-5.02%	-24.54%	-	-
Horiz. %	206.59%	182.33%	152.73%	-74.75%	71.67%	75.46%	100.00%	-
DPS	5.01	5.51	4.00	3.50	3.97	2.21	1.95	17.01%
YoY %	-9.07%	37.75%	14.29%	-11.84%	79.64%	13.33%	-	-
Horiz. %	256.92%	282.56%	205.13%	179.49%	203.59%	113.33%	100.00%	-
NAPS	0.811	0.7262	0.6109	0.4506	0.4806	0.4229	0.3795	13.47%
YoY %	11.68%	18.87%	35.57%	-6.24%	13.64%	11.44%	-	-
Horiz. %	213.70%	191.36%	160.97%	118.74%	126.64%	111.44%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.17	3.33	2.29	1.70	1.58	1.80	2.24	-
P/RPS	0.32	0.41	0.31	0.24	0.22	0.26	0.39	-3.24%
YoY %	-21.95%	32.26%	29.17%	9.09%	-15.38%	-33.33%	-	-
Horiz. %	82.05%	105.13%	79.49%	61.54%	56.41%	66.67%	100.00%	-
P/EPS	5.39	6.41	5.26	-7.99	7.75	8.23	7.69	-5.74%
YoY %	-15.91%	21.86%	165.83%	-203.10%	-5.83%	7.02%	-	-
Horiz. %	70.09%	83.36%	68.40%	-103.90%	100.78%	107.02%	100.00%	-
EY	18.56	15.59	19.00	-12.52	12.91	12.16	13.01	6.09%
YoY %	19.05%	-17.95%	251.76%	-196.98%	6.17%	-6.53%	-	-
Horiz. %	142.66%	119.83%	146.04%	-96.23%	99.23%	93.47%	100.00%	-
DY	6.31	6.61	6.99	8.24	10.13	5.00	3.57	9.94%
YoY %	-4.54%	-5.44%	-15.17%	-18.66%	102.60%	40.06%	-	-
Horiz. %	176.75%	185.15%	195.80%	230.81%	283.75%	140.06%	100.00%	-
P/NAPS	0.98	1.15	0.94	0.94	0.82	1.05	1.45	-6.31%
YoY %	-14.78%	22.34%	0.00%	14.63%	-21.90%	-27.59%	-	-
Horiz. %	67.59%	79.31%	64.83%	64.83%	56.55%	72.41%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	30/08/07	29/08/06	25/08/05	19/08/04	26/08/03	27/08/02	-
Price	3.45	3.30	2.39	1.80	1.48	2.22	2.16	-
P/RPS	0.35	0.41	0.33	0.25	0.21	0.32	0.38	-1.36%
YoY %	-14.63%	24.24%	32.00%	19.05%	-34.38%	-15.79%	-	-
Horiz. %	92.11%	107.89%	86.84%	65.79%	55.26%	84.21%	100.00%	-
P/EPS	5.86	6.36	5.49	-8.45	7.26	10.15	7.41	-3.83%
YoY %	-7.86%	15.85%	164.97%	-216.39%	-28.47%	36.98%	-	-
Horiz. %	79.08%	85.83%	74.09%	-114.04%	97.98%	136.98%	100.00%	-
EY	17.05	15.73	18.20	-11.83	13.78	9.86	13.49	3.97%
YoY %	8.39%	-13.57%	253.85%	-185.85%	39.76%	-26.91%	-	-
Horiz. %	126.39%	116.60%	134.91%	-87.69%	102.15%	73.09%	100.00%	-
DY	5.80	6.67	6.69	7.78	10.81	4.05	3.70	7.77%
YoY %	-13.04%	-0.30%	-14.01%	-28.03%	166.91%	9.46%	-	-
Horiz. %	156.76%	180.27%	180.81%	210.27%	292.16%	109.46%	100.00%	-
P/NAPS	1.06	1.14	0.98	1.00	0.77	1.29	1.39	-4.41%
YoY %	-7.02%	16.33%	-2.00%	29.87%	-40.31%	-7.19%	-	-
Horiz. %	76.26%	82.01%	70.50%	71.94%	55.40%	92.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos