[KFC] YoY TTM 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- 27.95%
YoY- -181.58%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,071,144 1,655,592 1,481,504 1,441,705 1,423,755 1,352,496 1,174,267 9.90%
PBT 172,624 147,816 140,264 -1,579 58,234 70,596 89,736 11.50%
Tax -48,881 -44,255 -45,035 -28,559 -20,958 -29,735 -32,317 7.13%
NP 123,743 103,561 95,229 -30,138 37,276 40,861 57,419 13.63%
-
NP to SH 121,864 102,408 94,297 -30,411 37,276 40,861 57,419 13.34%
-
Tax Rate 28.32% 29.94% 32.11% - 35.99% 42.12% 36.01% -
Total Cost 1,947,401 1,552,031 1,386,275 1,471,843 1,386,479 1,311,635 1,116,848 9.70%
-
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 39,660 43,623 19,827 39,641 31,460 17,472 15,409 17.04%
Div Payout % 32.54% 42.60% 21.03% 0.00% 84.40% 42.76% 26.84% -
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 5.97% 6.26% 6.43% -2.09% 2.62% 3.02% 4.89% -
ROE 18.07% 17.63% 18.95% -8.21% 9.75% 11.74% 17.71% -
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 1,044.43 835.18 747.33 727.47 719.05 691.63 604.75 9.52%
EPS 61.45 51.66 47.57 -15.35 18.83 20.90 29.57 12.95%
DPS 20.00 22.00 10.00 20.00 16.00 9.00 8.00 16.48%
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 261.50 209.03 187.05 182.03 179.76 170.76 148.26 9.90%
EPS 15.39 12.93 11.91 -3.84 4.71 5.16 7.25 13.35%
DPS 5.01 5.51 2.50 5.01 3.97 2.21 1.95 17.01%
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 0.32 0.39 0.33 0.25 0.23 0.30 0.33 -0.51%
P/EPS 5.37 6.35 5.21 -11.80 8.76 10.05 6.76 -3.76%
EY 18.62 15.75 19.18 -8.48 11.41 9.95 14.79 3.90%
DY 6.06 6.71 4.03 11.05 9.70 4.29 4.00 7.16%
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 0.33 0.43 0.33 0.26 0.24 0.32 0.32 0.51%
P/EPS 5.61 6.87 5.21 -12.12 9.30 10.43 6.59 -2.64%
EY 17.81 14.55 19.18 -8.25 10.76 9.58 15.16 2.71%
DY 5.80 6.20 4.03 10.75 9.14 4.13 4.10 5.94%
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