[KFC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.78%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,103,841 2,050,882 1,982,392 1,730,371 1,649,477 1,616,740 1,611,028 19.41%
PBT 169,910 166,618 160,428 150,624 140,577 134,268 131,824 18.38%
Tax -47,733 -47,000 -45,200 -45,081 -42,666 -40,400 -39,600 13.22%
NP 122,177 119,618 115,228 105,543 97,910 93,868 92,224 20.56%
-
NP to SH 120,200 117,398 113,152 104,269 96,740 92,658 90,912 20.40%
-
Tax Rate 28.09% 28.21% 28.17% 29.93% 30.35% 30.09% 30.04% -
Total Cost 1,981,664 1,931,264 1,867,164 1,624,828 1,551,566 1,522,872 1,518,804 19.34%
-
Net Worth 674,092 642,516 630,384 602,733 580,995 574,899 551,342 14.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 21,148 31,729 - 39,653 21,151 31,718 - -
Div Payout % 17.59% 27.03% - 38.03% 21.86% 34.23% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 674,092 642,516 630,384 602,733 580,995 574,899 551,342 14.29%
NOSH 198,262 198,307 198,234 198,267 198,291 198,241 198,324 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.81% 5.83% 5.81% 6.10% 5.94% 5.81% 5.72% -
ROE 17.83% 18.27% 17.95% 17.30% 16.65% 16.12% 16.49% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,061.14 1,034.19 1,000.03 872.74 831.84 815.54 812.32 19.44%
EPS 60.63 59.20 57.08 52.59 48.79 46.74 45.84 20.43%
DPS 10.67 16.00 0.00 20.00 10.67 16.00 0.00 -
NAPS 3.40 3.24 3.18 3.04 2.93 2.90 2.78 14.32%
Adjusted Per Share Value based on latest NOSH - 198,336
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 265.63 258.94 250.29 218.47 208.26 204.13 203.41 19.41%
EPS 15.18 14.82 14.29 13.16 12.21 11.70 11.48 20.41%
DPS 2.67 4.01 0.00 5.01 2.67 4.00 0.00 -
NAPS 0.8511 0.8112 0.7959 0.761 0.7336 0.7259 0.6961 14.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.30 3.17 3.10 3.20 3.28 3.33 2.80 -
P/RPS 0.31 0.31 0.31 0.37 0.39 0.41 0.34 -5.95%
P/EPS 5.44 5.35 5.43 6.08 6.72 7.12 6.11 -7.43%
EY 18.37 18.68 18.41 16.43 14.87 14.04 16.37 7.96%
DY 3.23 5.05 0.00 6.25 3.25 4.80 0.00 -
P/NAPS 0.97 0.98 0.97 1.05 1.12 1.15 1.01 -2.65%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 20/08/08 21/05/08 22/02/08 28/11/07 30/08/07 22/05/07 -
Price 3.45 3.45 3.25 3.15 3.55 3.30 3.30 -
P/RPS 0.33 0.33 0.32 0.36 0.43 0.40 0.41 -13.43%
P/EPS 5.69 5.83 5.69 5.99 7.28 7.06 7.20 -14.48%
EY 17.57 17.16 17.56 16.70 13.74 14.16 13.89 16.91%
DY 3.09 4.64 0.00 6.35 3.00 4.85 0.00 -
P/NAPS 1.01 1.06 1.02 1.04 1.21 1.14 1.19 -10.33%

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