[KFC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 64.31%
YoY- 219.32%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 808,370 402,757 1,523,839 1,105,355 723,750 352,970 1,456,547 -32.53%
PBT 67,134 32,956 142,304 99,921 60,840 27,344 5,563 428.53%
Tax -20,200 -9,900 -43,255 -31,000 -18,900 -8,066 -37,252 -33.57%
NP 46,934 23,056 99,049 68,921 41,940 19,278 -31,689 -
-
NP to SH 46,329 22,728 98,280 68,427 41,645 19,119 -32,459 -
-
Tax Rate 30.09% 30.04% 30.40% 31.02% 31.07% 29.50% 669.64% -
Total Cost 761,436 379,701 1,424,790 1,036,434 681,810 333,692 1,488,236 -36.10%
-
Net Worth 574,899 551,342 529,398 497,686 483,875 458,141 436,079 20.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 15,859 - 35,689 7,931 7,932 7,933 31,714 -37.07%
Div Payout % 34.23% - 36.31% 11.59% 19.05% 41.49% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 574,899 551,342 529,398 497,686 483,875 458,141 436,079 20.29%
NOSH 198,241 198,324 198,276 198,281 198,309 198,329 198,217 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.81% 5.72% 6.50% 6.24% 5.79% 5.46% -2.18% -
ROE 8.06% 4.12% 18.56% 13.75% 8.61% 4.17% -7.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 407.77 203.08 768.54 557.47 364.96 177.97 734.82 -32.54%
EPS 23.37 11.46 49.57 34.51 21.00 9.64 -16.37 -
DPS 8.00 0.00 18.00 4.00 4.00 4.00 16.00 -37.08%
NAPS 2.90 2.78 2.67 2.51 2.44 2.31 2.20 20.28%
Adjusted Per Share Value based on latest NOSH - 198,238
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.06 50.85 192.40 139.56 91.38 44.57 183.90 -32.53%
EPS 5.85 2.87 12.41 8.64 5.26 2.41 -4.10 -
DPS 2.00 0.00 4.51 1.00 1.00 1.00 4.00 -37.08%
NAPS 0.7259 0.6961 0.6684 0.6284 0.6109 0.5784 0.5506 20.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.33 2.80 2.70 2.48 2.29 1.92 2.05 -
P/RPS 0.82 1.38 0.35 0.44 0.63 1.08 0.28 105.09%
P/EPS 14.25 24.43 5.45 7.19 10.90 19.92 -12.52 -
EY 7.02 4.09 18.36 13.92 9.17 5.02 -7.99 -
DY 2.40 0.00 6.67 1.61 1.75 2.08 7.80 -54.52%
P/NAPS 1.15 1.01 1.01 0.99 0.94 0.83 0.93 15.25%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 12/06/06 24/02/06 -
Price 3.30 3.30 2.85 2.48 2.39 2.35 1.98 -
P/RPS 0.81 1.62 0.37 0.44 0.65 1.32 0.27 108.42%
P/EPS 14.12 28.80 5.75 7.19 11.38 24.38 -12.09 -
EY 7.08 3.47 17.39 13.92 8.79 4.10 -8.27 -
DY 2.42 0.00 6.32 1.61 1.67 1.70 8.08 -55.33%
P/NAPS 1.14 1.19 1.07 0.99 0.98 1.02 0.90 17.11%

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