[KFC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.71%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Revenue 1,446,047 1,421,692 1,402,789 1,306,683 1,078,672 708,947 1,020,408 7.21%
PBT 12,367 76,122 60,522 91,549 81,284 46,926 84,661 -31.92%
Tax -37,591 -18,071 -26,094 -34,933 -33,118 -7,121 -31,371 3.68%
NP -25,224 58,051 34,428 56,616 48,166 39,805 53,290 -
-
NP to SH -26,094 58,051 34,428 56,616 48,166 37,817 53,290 -
-
Tax Rate 303.96% 23.74% 43.11% 38.16% 40.74% 15.17% 37.05% -
Total Cost 1,471,271 1,363,641 1,368,361 1,250,067 1,030,506 669,142 967,118 8.74%
-
Net Worth 458,141 424,170 373,942 347,154 325,208 241,127 284,915 9.95%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Div 39,648 27,751 23,529 17,472 15,409 9,466 15,384 20.83%
Div Payout % 0.00% 47.80% 68.35% 30.86% 31.99% 25.03% 28.87% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Net Worth 458,141 424,170 373,942 347,154 325,208 241,127 284,915 9.95%
NOSH 198,329 198,210 197,853 195,030 193,576 191,370 192,510 0.59%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
NP Margin -1.74% 4.08% 2.45% 4.33% 4.47% 5.61% 5.22% -
ROE -5.70% 13.69% 9.21% 16.31% 14.81% 15.68% 18.70% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 729.11 717.26 709.00 669.99 557.23 370.46 530.05 6.58%
EPS -13.16 29.29 17.40 29.03 24.88 19.76 27.68 -
DPS 20.00 14.00 12.00 9.00 8.00 4.95 8.00 20.10%
NAPS 2.31 2.14 1.89 1.78 1.68 1.26 1.48 9.30%
Adjusted Per Share Value based on latest NOSH - 195,030
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 182.58 179.50 177.11 164.98 136.19 89.51 128.84 7.21%
EPS -3.29 7.33 4.35 7.15 6.08 4.77 6.73 -
DPS 5.01 3.50 2.97 2.21 1.95 1.20 1.94 20.88%
NAPS 0.5784 0.5356 0.4721 0.4383 0.4106 0.3044 0.3597 9.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 30/03/01 -
Price 1.92 1.86 2.15 1.75 2.20 3.03 2.08 -
P/RPS 0.26 0.26 0.30 0.26 0.39 0.82 0.39 -7.78%
P/EPS -14.59 6.35 12.36 6.03 8.84 15.33 7.51 -
EY -6.85 15.75 8.09 16.59 11.31 6.52 13.31 -
DY 10.42 7.53 5.58 5.14 3.64 1.63 3.85 22.02%
P/NAPS 0.83 0.87 1.14 0.98 1.31 2.40 1.41 -10.05%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 12/06/06 19/05/05 27/05/04 20/05/03 28/05/02 - 29/05/01 -
Price 2.35 1.79 1.94 1.74 2.33 0.00 2.00 -
P/RPS 0.32 0.25 0.27 0.26 0.42 0.00 0.38 -3.37%
P/EPS -17.86 6.11 11.15 5.99 9.36 0.00 7.23 -
EY -5.60 16.36 8.97 16.68 10.68 0.00 13.84 -
DY 8.51 7.82 6.19 5.17 3.43 0.00 4.00 16.28%
P/NAPS 1.02 0.84 1.03 0.98 1.39 0.00 1.35 -5.44%

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