[KFC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.39%
YoY- 24.25%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,176,102 2,106,556 2,179,788 2,103,841 2,050,882 1,982,392 1,730,371 16.52%
PBT 171,672 163,732 167,457 169,910 166,618 160,428 150,624 9.12%
Tax -48,200 -46,000 -47,107 -47,733 -47,000 -45,200 -45,081 4.56%
NP 123,472 117,732 120,350 122,177 119,618 115,228 105,543 11.03%
-
NP to SH 120,754 114,788 118,535 120,200 117,398 113,152 104,269 10.29%
-
Tax Rate 28.08% 28.09% 28.13% 28.09% 28.21% 28.17% 29.93% -
Total Cost 2,052,630 1,988,824 2,059,438 1,981,664 1,931,264 1,867,164 1,624,828 16.87%
-
Net Worth 731,662 721,887 692,015 674,092 642,516 630,384 602,733 13.80%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 31,725 - 43,622 21,148 31,729 - 39,653 -13.82%
Div Payout % 26.27% - 36.80% 17.59% 27.03% - 38.03% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 731,662 721,887 692,015 674,092 642,516 630,384 602,733 13.80%
NOSH 198,282 198,320 198,285 198,262 198,307 198,234 198,267 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.67% 5.59% 5.52% 5.81% 5.83% 5.81% 6.10% -
ROE 16.50% 15.90% 17.13% 17.83% 18.27% 17.95% 17.30% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,097.48 1,062.20 1,099.32 1,061.14 1,034.19 1,000.03 872.74 16.52%
EPS 60.90 57.88 59.78 60.63 59.20 57.08 52.59 10.28%
DPS 16.00 0.00 22.00 10.67 16.00 0.00 20.00 -13.83%
NAPS 3.69 3.64 3.49 3.40 3.24 3.18 3.04 13.80%
Adjusted Per Share Value based on latest NOSH - 198,303
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 274.75 265.97 275.22 265.63 258.94 250.29 218.47 16.52%
EPS 15.25 14.49 14.97 15.18 14.82 14.29 13.16 10.33%
DPS 4.01 0.00 5.51 2.67 4.01 0.00 5.01 -13.80%
NAPS 0.9238 0.9114 0.8737 0.8511 0.8112 0.7959 0.761 13.80%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.47 3.45 3.72 3.30 3.17 3.10 3.20 -
P/RPS 0.32 0.32 0.34 0.31 0.31 0.31 0.37 -9.23%
P/EPS 5.70 5.96 6.22 5.44 5.35 5.43 6.08 -4.21%
EY 17.55 16.78 16.07 18.37 18.68 18.41 16.43 4.49%
DY 4.61 0.00 5.91 3.23 5.05 0.00 6.25 -18.37%
P/NAPS 0.94 0.95 1.07 0.97 0.98 0.97 1.05 -7.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 -
Price 3.65 3.45 3.53 3.45 3.45 3.25 3.15 -
P/RPS 0.33 0.32 0.32 0.33 0.33 0.32 0.36 -5.64%
P/EPS 5.99 5.96 5.90 5.69 5.83 5.69 5.99 0.00%
EY 16.68 16.78 16.93 17.57 17.16 17.56 16.70 -0.07%
DY 4.38 0.00 6.23 3.09 4.64 0.00 6.35 -21.95%
P/NAPS 0.99 0.95 1.01 1.01 1.06 1.02 1.04 -3.23%

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