[KFC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,730,371	1,649,477	1,616,740	1,611,028	1,523,839	1,473,806	1,447,500	12.60%
YoY %	4.90%	2.02%	0.35%	5.72%	3.39%	1.82%	-	-
Horiz. %	119.54%	113.95%	111.69%	111.30%	105.27%	101.82%	100.00%	-
PBT	150,624	140,577	134,268	131,824	142,304	133,228	121,680	15.24%
YoY %	7.15%	4.70%	1.85%	-7.36%	6.81%	9.49%	-	-
Horiz. %	123.79%	115.53%	110.35%	108.34%	116.95%	109.49%	100.00%	-
Tax	-45,081	-42,666	-40,400	-39,600	-43,255	-41,333	-37,800	12.42%
YoY %	-5.66%	-5.61%	-2.02%	8.45%	-4.65%	-9.35%	-	-
Horiz. %	119.26%	112.87%	106.88%	104.76%	114.43%	109.35%	100.00%	-
NP	105,543	97,910	93,868	92,224	99,049	91,894	83,880	16.50%
YoY %	7.80%	4.31%	1.78%	-6.89%	7.79%	9.55%	-	-
Horiz. %	125.83%	116.73%	111.91%	109.95%	118.08%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,269	96,740	92,658	90,912	98,280	91,236	83,290	16.10%
YoY %	7.78%	4.41%	1.92%	-7.50%	7.72%	9.54%	-	-
Horiz. %	125.19%	116.15%	111.25%	109.15%	118.00%	109.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.93%	30.35%	30.09%	30.04%	30.40%	31.02%	31.07%	-
YoY %	-1.38%	0.86%	0.17%	-1.18%	-2.00%	-0.16%	-	-
Horiz. %	96.33%	97.68%	96.85%	96.68%	97.84%	99.84%	100.00%	-
Total Cost	1,624,828	1,551,566	1,522,872	1,518,804	1,424,790	1,381,912	1,363,620	12.35%
YoY %	4.72%	1.88%	0.27%	6.60%	3.10%	1.34%	-	-
Horiz. %	119.16%	113.78%	111.68%	111.38%	104.49%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	602,733	580,995	574,899	551,342	529,398	497,686	483,875	15.72%
YoY %	3.74%	1.06%	4.27%	4.15%	6.37%	2.85%	-	-
Horiz. %	124.56%	120.07%	118.81%	113.94%	109.41%	102.85%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	39,653	21,151	31,718	-	35,689	10,575	15,864	83.87%
YoY %	87.48%	-33.32%	0.00%	-	237.48%	-33.34%	-	-
Horiz. %	249.96%	133.33%	199.94%	-	224.97%	66.66%	100.00%	-
Div Payout %	38.03%	21.86%	34.23%	-	36.31%	11.59%	19.05%	-
YoY %	73.97%	-36.14%	0.00%	-	213.29%	-39.16%	-	-
Horiz. %	199.63%	114.75%	179.69%	-	190.60%	60.84%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	602,733	580,995	574,899	551,342	529,398	497,686	483,875	15.72%
YoY %	3.74%	1.06%	4.27%	4.15%	6.37%	2.85%	-	-
Horiz. %	124.56%	120.07%	118.81%	113.94%	109.41%	102.85%	100.00%	-
NOSH	198,267	198,291	198,241	198,324	198,276	198,281	198,309	-0.01%
YoY %	-0.01%	0.03%	-0.04%	0.02%	-0.00%	-0.01%	-	-
Horiz. %	99.98%	99.99%	99.97%	100.01%	99.98%	99.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	6.10%	5.94%	5.81%	5.72%	6.50%	6.24%	5.79%	-
YoY %	2.69%	2.24%	1.57%	-12.00%	4.17%	7.77%	-	-
Horiz. %	105.35%	102.59%	100.35%	98.79%	112.26%	107.77%	100.00%	-
ROE	17.30%	16.65%	16.12%	16.49%	18.56%	18.33%	17.21%	-
YoY %	3.90%	3.29%	-2.24%	-11.15%	1.25%	6.51%	-	-
Horiz. %	100.52%	96.75%	93.67%	95.82%	107.84%	106.51%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	872.74	831.84	815.54	812.32	768.54	743.29	729.92	12.61%
YoY %	4.92%	2.00%	0.40%	5.70%	3.40%	1.83%	-	-
Horiz. %	119.57%	113.96%	111.73%	111.29%	105.29%	101.83%	100.00%	-
EPS	52.59	48.79	46.74	45.84	49.57	46.01	42.00	16.12%
YoY %	7.79%	4.39%	1.96%	-7.52%	7.74%	9.55%	-	-
Horiz. %	125.21%	116.17%	111.29%	109.14%	118.02%	109.55%	100.00%	-
DPS	20.00	10.67	16.00	0.00	18.00	5.33	8.00	83.89%
YoY %	87.44%	-33.31%	0.00%	0.00%	237.71%	-33.38%	-	-
Horiz. %	250.00%	133.38%	200.00%	0.00%	225.00%	66.62%	100.00%	-
NAPS	3.04	2.93	2.90	2.78	2.67	2.51	2.44	15.73%
YoY %	3.75%	1.03%	4.32%	4.12%	6.37%	2.87%	-	-
Horiz. %	124.59%	120.08%	118.85%	113.93%	109.43%	102.87%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 198,324
RPS	218.47	208.26	204.13	203.41	192.40	186.08	182.76	12.59%
YoY %	4.90%	2.02%	0.35%	5.72%	3.40%	1.82%	-	-
Horiz. %	119.54%	113.95%	111.69%	111.30%	105.27%	101.82%	100.00%	-
EPS	13.16	12.21	11.70	11.48	12.41	11.52	10.52	16.05%
YoY %	7.78%	4.36%	1.92%	-7.49%	7.73%	9.51%	-	-
Horiz. %	125.10%	116.06%	111.22%	109.13%	117.97%	109.51%	100.00%	-
DPS	5.01	2.67	4.00	0.00	4.51	1.34	2.00	84.13%
YoY %	87.64%	-33.25%	0.00%	0.00%	236.57%	-33.00%	-	-
Horiz. %	250.50%	133.50%	200.00%	0.00%	225.50%	67.00%	100.00%	-
NAPS	0.761	0.7336	0.7259	0.6961	0.6684	0.6284	0.6109	15.72%
YoY %	3.74%	1.06%	4.28%	4.14%	6.37%	2.86%	-	-
Horiz. %	124.57%	120.09%	118.82%	113.95%	109.41%	102.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.20	3.28	3.33	2.80	2.70	2.48	2.29	-
P/RPS	0.37	0.39	0.41	0.34	0.35	0.33	0.31	12.48%
YoY %	-5.13%	-4.88%	20.59%	-2.86%	6.06%	6.45%	-	-
Horiz. %	119.35%	125.81%	132.26%	109.68%	112.90%	106.45%	100.00%	-
P/EPS	6.08	6.72	7.12	6.11	5.45	5.39	5.45	7.54%
YoY %	-9.52%	-5.62%	16.53%	12.11%	1.11%	-1.10%	-	-
Horiz. %	111.56%	123.30%	130.64%	112.11%	100.00%	98.90%	100.00%	-
EY	16.43	14.87	14.04	16.37	18.36	18.55	18.34	-7.05%
YoY %	10.49%	5.91%	-14.23%	-10.84%	-1.02%	1.15%	-	-
Horiz. %	89.59%	81.08%	76.55%	89.26%	100.11%	101.15%	100.00%	-
DY	6.25	3.25	4.80	0.00	6.67	2.15	3.49	47.31%
YoY %	92.31%	-32.29%	0.00%	0.00%	210.23%	-38.40%	-	-
Horiz. %	179.08%	93.12%	137.54%	0.00%	191.12%	61.60%	100.00%	-
P/NAPS	1.05	1.12	1.15	1.01	1.01	0.99	0.94	7.63%
YoY %	-6.25%	-2.61%	13.86%	0.00%	2.02%	5.32%	-	-
Horiz. %	111.70%	119.15%	122.34%	107.45%	107.45%	105.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	22/02/08	28/11/07	30/08/07	22/05/07	15/02/07	20/11/06	29/08/06	-
Price	3.15	3.55	3.30	3.30	2.85	2.48	2.39	-
P/RPS	0.36	0.43	0.40	0.41	0.37	0.33	0.33	5.95%
YoY %	-16.28%	7.50%	-2.44%	10.81%	12.12%	0.00%	-	-
Horiz. %	109.09%	130.30%	121.21%	124.24%	112.12%	100.00%	100.00%	-
P/EPS	5.99	7.28	7.06	7.20	5.75	5.39	5.69	3.47%
YoY %	-17.72%	3.12%	-1.94%	25.22%	6.68%	-5.27%	-	-
Horiz. %	105.27%	127.94%	124.08%	126.54%	101.05%	94.73%	100.00%	-
EY	16.70	13.74	14.16	13.89	17.39	18.55	17.57	-3.31%
YoY %	21.54%	-2.97%	1.94%	-20.13%	-6.25%	5.58%	-	-
Horiz. %	95.05%	78.20%	80.59%	79.06%	98.98%	105.58%	100.00%	-
DY	6.35	3.00	4.85	0.00	6.32	2.15	3.35	52.98%
YoY %	111.67%	-38.14%	0.00%	0.00%	193.95%	-35.82%	-	-
Horiz. %	189.55%	89.55%	144.78%	0.00%	188.66%	64.18%	100.00%	-
P/NAPS	1.04	1.21	1.14	1.19	1.07	0.99	0.98	4.02%
YoY %	-14.05%	6.14%	-4.20%	11.21%	8.08%	1.02%	-	-
Horiz. %	106.12%	123.47%	116.33%	121.43%	109.18%	101.02%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

956

MPI

MALAYSIAN PACIFIC INDUSTRIES

936

DNEX

DAGANG NEXCHANGE BERHAD

673

JCY

JCY INTERNATIONAL BERHAD

605

GENTING

GENTING BHD

582

YTLPOWR

YTL POWER INTERNATIONAL BHD

549

TOPGLOV

TOP GLOVE CORPORATION BHD

546

SNS

SNS NETWORK TECHNOLOGY BERHAD

506

GENM

GENTING MALAYSIA BERHAD

485

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More