[KFC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Cumulative Result
Revenue	402,757	1,523,839	1,105,355	723,750	352,970	1,456,547	1,080,398	-48.23%
YoY %	-73.57%	37.86%	52.73%	105.05%	-75.77%	34.82%	-	-
Horiz. %	37.28%	141.04%	102.31%	66.99%	32.67%	134.82%	100.00%	-
PBT	32,956	142,304	99,921	60,840	27,344	5,563	-34,780	-
YoY %	-76.84%	42.42%	64.24%	122.50%	391.53%	115.99%	-	-
Horiz. %	-94.76%	-409.15%	-287.29%	-174.93%	-78.62%	-15.99%	100.00%	-
Tax	-9,900	-43,255	-31,000	-18,900	-8,066	-37,252	-22,235	-41.72%
YoY %	77.11%	-39.53%	-64.02%	-134.32%	78.35%	-67.54%	-	-
Horiz. %	44.52%	194.54%	139.42%	85.00%	36.28%	167.54%	100.00%	-
NP	23,056	99,049	68,921	41,940	19,278	-31,689	-57,015	-
YoY %	-76.72%	43.71%	64.33%	117.55%	160.83%	44.42%	-	-
Horiz. %	-40.44%	-173.72%	-120.88%	-73.56%	-33.81%	55.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,728	98,280	68,427	41,645	19,119	-32,459	-57,347	-
YoY %	-76.87%	43.63%	64.31%	117.82%	158.90%	43.40%	-	-
Horiz. %	-39.63%	-171.38%	-119.32%	-72.62%	-33.34%	56.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.04%	30.40%	31.02%	31.07%	29.50%	669.64%	-	-
YoY %	-1.18%	-2.00%	-0.16%	5.32%	-95.59%	0.00%	-	-
Horiz. %	4.49%	4.54%	4.63%	4.64%	4.41%	100.00%	-	-
Total Cost	379,701	1,424,790	1,036,434	681,810	333,692	1,488,236	1,137,413	-51.90%
YoY %	-73.35%	37.47%	52.01%	104.32%	-77.58%	30.84%	-	-
Horiz. %	33.38%	125.27%	91.12%	59.94%	29.34%	130.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	551,342	529,398	497,686	483,875	458,141	436,079	370,812	30.30%
YoY %	4.15%	6.37%	2.85%	5.62%	5.06%	17.60%	-	-
Horiz. %	148.69%	142.77%	134.22%	130.49%	123.55%	117.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	35,689	7,931	7,932	7,933	31,714	19,829	-
YoY %	-	349.99%	-0.01%	-0.01%	-74.99%	59.94%	-	-
Horiz. %	-	179.98%	40.00%	40.00%	40.01%	159.94%	100.00%	-
Div Payout %	-	36.31%	11.59%	19.05%	41.49%	0.00%	0.00%	-
YoY %	-	213.29%	-39.16%	-54.09%	0.00%	0.00%	-	-
Horiz. %	-	87.52%	27.93%	45.91%	100.00%	-	-	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	551,342	529,398	497,686	483,875	458,141	436,079	370,812	30.30%
YoY %	4.15%	6.37%	2.85%	5.62%	5.06%	17.60%	-	-
Horiz. %	148.69%	142.77%	134.22%	130.49%	123.55%	117.60%	100.00%	-
NOSH	198,324	198,276	198,281	198,309	198,329	198,217	198,295	0.00%
YoY %	0.02%	-0.00%	-0.01%	-0.01%	0.06%	-0.04%	-	-
Horiz. %	100.01%	99.99%	99.99%	100.01%	100.02%	99.96%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	5.72%	6.50%	6.24%	5.79%	5.46%	-2.18%	-5.28%	-
YoY %	-12.00%	4.17%	7.77%	6.04%	350.46%	58.71%	-	-
Horiz. %	-108.33%	-123.11%	-118.18%	-109.66%	-103.41%	41.29%	100.00%	-
ROE	4.12%	18.56%	13.75%	8.61%	4.17%	-7.44%	-15.47%	-
YoY %	-77.80%	34.98%	59.70%	106.47%	156.05%	51.91%	-	-
Horiz. %	-26.63%	-119.97%	-88.88%	-55.66%	-26.96%	48.09%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	203.08	768.54	557.47	364.96	177.97	734.82	544.84	-48.23%
YoY %	-73.58%	37.86%	52.75%	105.07%	-75.78%	34.87%	-	-
Horiz. %	37.27%	141.06%	102.32%	66.98%	32.66%	134.87%	100.00%	-
EPS	11.46	49.57	34.51	21.00	9.64	-16.37	-28.92	-
YoY %	-76.88%	43.64%	64.33%	117.84%	158.89%	43.40%	-	-
Horiz. %	-39.63%	-171.40%	-119.33%	-72.61%	-33.33%	56.60%	100.00%	-
DPS	0.00	18.00	4.00	4.00	4.00	16.00	10.00	-
YoY %	0.00%	350.00%	0.00%	0.00%	-75.00%	60.00%	-	-
Horiz. %	0.00%	180.00%	40.00%	40.00%	40.00%	160.00%	100.00%	-
NAPS	2.78	2.67	2.51	2.44	2.31	2.20	1.87	30.28%
YoY %	4.12%	6.37%	2.87%	5.63%	5.00%	17.65%	-	-
Horiz. %	148.66%	142.78%	134.22%	130.48%	123.53%	117.65%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 198,292
RPS	50.85	192.40	139.56	91.38	44.57	183.90	136.41	-48.23%
YoY %	-73.57%	37.86%	52.72%	105.03%	-75.76%	34.81%	-	-
Horiz. %	37.28%	141.05%	102.31%	66.99%	32.67%	134.81%	100.00%	-
EPS	2.87	12.41	8.64	5.26	2.41	-4.10	-7.24	-
YoY %	-76.87%	43.63%	64.26%	118.26%	158.78%	43.37%	-	-
Horiz. %	-39.64%	-171.41%	-119.34%	-72.65%	-33.29%	56.63%	100.00%	-
DPS	0.00	4.51	1.00	1.00	1.00	4.00	2.50	-
YoY %	0.00%	351.00%	0.00%	0.00%	-75.00%	60.00%	-	-
Horiz. %	0.00%	180.40%	40.00%	40.00%	40.00%	160.00%	100.00%	-
NAPS	0.6961	0.6684	0.6284	0.6109	0.5784	0.5506	0.4682	30.29%
YoY %	4.14%	6.37%	2.86%	5.62%	5.05%	17.60%	-	-
Horiz. %	148.68%	142.76%	134.22%	130.48%	123.54%	117.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.80	2.70	2.48	2.29	1.92	2.05	1.81	-
P/RPS	1.38	0.35	0.44	0.63	1.08	0.28	0.33	159.78%
YoY %	294.29%	-20.45%	-30.16%	-41.67%	285.71%	-15.15%	-	-
Horiz. %	418.18%	106.06%	133.33%	190.91%	327.27%	84.85%	100.00%	-
P/EPS	24.43	5.45	7.19	10.90	19.92	-12.52	-6.26	-
YoY %	348.26%	-24.20%	-34.04%	-45.28%	259.11%	-100.00%	-	-
Horiz. %	-390.26%	-87.06%	-114.86%	-174.12%	-318.21%	200.00%	100.00%	-
EY	4.09	18.36	13.92	9.17	5.02	-7.99	-15.98	-
YoY %	-77.72%	31.90%	51.80%	82.67%	162.83%	50.00%	-	-
Horiz. %	-25.59%	-114.89%	-87.11%	-57.38%	-31.41%	50.00%	100.00%	-
DY	0.00	6.67	1.61	1.75	2.08	7.80	5.52	-
YoY %	0.00%	314.29%	-8.00%	-15.87%	-73.33%	41.30%	-	-
Horiz. %	0.00%	120.83%	29.17%	31.70%	37.68%	141.30%	100.00%	-
P/NAPS	1.01	1.01	0.99	0.94	0.83	0.93	0.97	2.73%
YoY %	0.00%	2.02%	5.32%	13.25%	-10.75%	-4.12%	-	-
Horiz. %	104.12%	104.12%	102.06%	96.91%	85.57%	95.88%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/05/07	15/02/07	20/11/06	29/08/06	12/06/06	24/02/06	10/11/05	-
Price	3.30	2.85	2.48	2.39	2.35	1.98	1.86	-
P/RPS	1.62	0.37	0.44	0.65	1.32	0.27	0.34	183.42%
YoY %	337.84%	-15.91%	-32.31%	-50.76%	388.89%	-20.59%	-	-
Horiz. %	476.47%	108.82%	129.41%	191.18%	388.24%	79.41%	100.00%	-
P/EPS	28.80	5.75	7.19	11.38	24.38	-12.09	-6.43	-
YoY %	400.87%	-20.03%	-36.82%	-53.32%	301.65%	-88.02%	-	-
Horiz. %	-447.90%	-89.42%	-111.82%	-176.98%	-379.16%	188.02%	100.00%	-
EY	3.47	17.39	13.92	8.79	4.10	-8.27	-15.55	-
YoY %	-80.05%	24.93%	58.36%	114.39%	149.58%	46.82%	-	-
Horiz. %	-22.32%	-111.83%	-89.52%	-56.53%	-26.37%	53.18%	100.00%	-
DY	0.00	6.32	1.61	1.67	1.70	8.08	5.38	-
YoY %	0.00%	292.55%	-3.59%	-1.76%	-78.96%	50.19%	-	-
Horiz. %	0.00%	117.47%	29.93%	31.04%	31.60%	150.19%	100.00%	-
P/NAPS	1.19	1.07	0.99	0.98	1.02	0.90	0.99	13.06%
YoY %	11.21%	8.08%	1.02%	-3.92%	13.33%	-9.09%	-	-
Horiz. %	120.20%	108.08%	100.00%	98.99%	103.03%	90.91%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos