[KFC] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.92%
YoY- 11.25%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,982,392 1,730,371 1,649,477 1,616,740 1,611,028 1,523,839 1,473,806 21.83%
PBT 160,428 150,624 140,577 134,268 131,824 142,304 133,228 13.17%
Tax -45,200 -45,081 -42,666 -40,400 -39,600 -43,255 -41,333 6.13%
NP 115,228 105,543 97,910 93,868 92,224 99,049 91,894 16.26%
-
NP to SH 113,152 104,269 96,740 92,658 90,912 98,280 91,236 15.41%
-
Tax Rate 28.17% 29.93% 30.35% 30.09% 30.04% 30.40% 31.02% -
Total Cost 1,867,164 1,624,828 1,551,566 1,522,872 1,518,804 1,424,790 1,381,912 22.19%
-
Net Worth 630,384 602,733 580,995 574,899 551,342 529,398 497,686 17.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 39,653 21,151 31,718 - 35,689 10,575 -
Div Payout % - 38.03% 21.86% 34.23% - 36.31% 11.59% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 630,384 602,733 580,995 574,899 551,342 529,398 497,686 17.04%
NOSH 198,234 198,267 198,291 198,241 198,324 198,276 198,281 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.81% 6.10% 5.94% 5.81% 5.72% 6.50% 6.24% -
ROE 17.95% 17.30% 16.65% 16.12% 16.49% 18.56% 18.33% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,000.03 872.74 831.84 815.54 812.32 768.54 743.29 21.84%
EPS 57.08 52.59 48.79 46.74 45.84 49.57 46.01 15.44%
DPS 0.00 20.00 10.67 16.00 0.00 18.00 5.33 -
NAPS 3.18 3.04 2.93 2.90 2.78 2.67 2.51 17.06%
Adjusted Per Share Value based on latest NOSH - 198,327
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 250.29 218.47 208.26 204.13 203.41 192.40 186.08 21.82%
EPS 14.29 13.16 12.21 11.70 11.48 12.41 11.52 15.43%
DPS 0.00 5.01 2.67 4.00 0.00 4.51 1.34 -
NAPS 0.7959 0.761 0.7336 0.7259 0.6961 0.6684 0.6284 17.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.10 3.20 3.28 3.33 2.80 2.70 2.48 -
P/RPS 0.31 0.37 0.39 0.41 0.34 0.35 0.33 -4.07%
P/EPS 5.43 6.08 6.72 7.12 6.11 5.45 5.39 0.49%
EY 18.41 16.43 14.87 14.04 16.37 18.36 18.55 -0.50%
DY 0.00 6.25 3.25 4.80 0.00 6.67 2.15 -
P/NAPS 0.97 1.05 1.12 1.15 1.01 1.01 0.99 -1.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 22/02/08 28/11/07 30/08/07 22/05/07 15/02/07 20/11/06 -
Price 3.25 3.15 3.55 3.30 3.30 2.85 2.48 -
P/RPS 0.32 0.36 0.43 0.40 0.41 0.37 0.33 -2.02%
P/EPS 5.69 5.99 7.28 7.06 7.20 5.75 5.39 3.67%
EY 17.56 16.70 13.74 14.16 13.89 17.39 18.55 -3.58%
DY 0.00 6.35 3.00 4.85 0.00 6.32 2.15 -
P/NAPS 1.02 1.04 1.21 1.14 1.19 1.07 0.99 2.00%

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
Post a Comment