[KFC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.52%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,179,788 2,103,841 2,050,882 1,982,392 1,730,371 1,649,477 1,616,740 21.93%
PBT 167,457 169,910 166,618 160,428 150,624 140,577 134,268 15.78%
Tax -47,107 -47,733 -47,000 -45,200 -45,081 -42,666 -40,400 10.73%
NP 120,350 122,177 119,618 115,228 105,543 97,910 93,868 17.93%
-
NP to SH 118,535 120,200 117,398 113,152 104,269 96,740 92,658 17.75%
-
Tax Rate 28.13% 28.09% 28.21% 28.17% 29.93% 30.35% 30.09% -
Total Cost 2,059,438 1,981,664 1,931,264 1,867,164 1,624,828 1,551,566 1,522,872 22.17%
-
Net Worth 692,015 674,092 642,516 630,384 602,733 580,995 574,899 13.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 43,622 21,148 31,729 - 39,653 21,151 31,718 23.55%
Div Payout % 36.80% 17.59% 27.03% - 38.03% 21.86% 34.23% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 692,015 674,092 642,516 630,384 602,733 580,995 574,899 13.09%
NOSH 198,285 198,262 198,307 198,234 198,267 198,291 198,241 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.52% 5.81% 5.83% 5.81% 6.10% 5.94% 5.81% -
ROE 17.13% 17.83% 18.27% 17.95% 17.30% 16.65% 16.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,099.32 1,061.14 1,034.19 1,000.03 872.74 831.84 815.54 21.91%
EPS 59.78 60.63 59.20 57.08 52.59 48.79 46.74 17.73%
DPS 22.00 10.67 16.00 0.00 20.00 10.67 16.00 23.53%
NAPS 3.49 3.40 3.24 3.18 3.04 2.93 2.90 13.07%
Adjusted Per Share Value based on latest NOSH - 198,234
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 275.22 265.63 258.94 250.29 218.47 208.26 204.13 21.93%
EPS 14.97 15.18 14.82 14.29 13.16 12.21 11.70 17.76%
DPS 5.51 2.67 4.01 0.00 5.01 2.67 4.00 23.68%
NAPS 0.8737 0.8511 0.8112 0.7959 0.761 0.7336 0.7259 13.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.72 3.30 3.17 3.10 3.20 3.28 3.33 -
P/RPS 0.34 0.31 0.31 0.31 0.37 0.39 0.41 -11.68%
P/EPS 6.22 5.44 5.35 5.43 6.08 6.72 7.12 -8.57%
EY 16.07 18.37 18.68 18.41 16.43 14.87 14.04 9.37%
DY 5.91 3.23 5.05 0.00 6.25 3.25 4.80 14.80%
P/NAPS 1.07 0.97 0.98 0.97 1.05 1.12 1.15 -4.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 28/11/07 30/08/07 -
Price 3.53 3.45 3.45 3.25 3.15 3.55 3.30 -
P/RPS 0.32 0.33 0.33 0.32 0.36 0.43 0.40 -13.76%
P/EPS 5.90 5.69 5.83 5.69 5.99 7.28 7.06 -11.22%
EY 16.93 17.57 17.16 17.56 16.70 13.74 14.16 12.58%
DY 6.23 3.09 4.64 0.00 6.35 3.00 4.85 18.07%
P/NAPS 1.01 1.01 1.06 1.02 1.04 1.21 1.14 -7.72%

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