[KFC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.61%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,025,441 495,598 1,730,371 1,237,108 808,370 402,757 1,523,839 -23.22%
PBT 83,309 40,107 150,624 105,433 67,134 32,956 142,304 -30.04%
Tax -23,500 -11,300 -45,081 -32,000 -20,200 -9,900 -43,255 -33.44%
NP 59,809 28,807 105,543 73,433 46,934 23,056 99,049 -28.58%
-
NP to SH 58,699 28,288 104,269 72,555 46,329 22,728 98,280 -29.10%
-
Tax Rate 28.21% 28.17% 29.93% 30.35% 30.09% 30.04% 30.40% -
Total Cost 965,632 466,791 1,624,828 1,163,675 761,436 379,701 1,424,790 -22.86%
-
Net Worth 642,516 630,384 602,733 580,995 574,899 551,342 529,398 13.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 15,864 - 39,653 15,863 15,859 - 35,689 -41.78%
Div Payout % 27.03% - 38.03% 21.86% 34.23% - 36.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 642,516 630,384 602,733 580,995 574,899 551,342 529,398 13.79%
NOSH 198,307 198,234 198,267 198,291 198,241 198,324 198,276 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.83% 5.81% 6.10% 5.94% 5.81% 5.72% 6.50% -
ROE 9.14% 4.49% 17.30% 12.49% 8.06% 4.12% 18.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 517.10 250.01 872.74 623.88 407.77 203.08 768.54 -23.23%
EPS 29.60 14.27 52.59 36.59 23.37 11.46 49.57 -29.11%
DPS 8.00 0.00 20.00 8.00 8.00 0.00 18.00 -41.79%
NAPS 3.24 3.18 3.04 2.93 2.90 2.78 2.67 13.78%
Adjusted Per Share Value based on latest NOSH - 198,231
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 129.47 62.57 218.47 156.20 102.06 50.85 192.40 -23.22%
EPS 7.41 3.57 13.16 9.16 5.85 2.87 12.41 -29.11%
DPS 2.00 0.00 5.01 2.00 2.00 0.00 4.51 -41.87%
NAPS 0.8112 0.7959 0.761 0.7336 0.7259 0.6961 0.6684 13.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.17 3.10 3.20 3.28 3.33 2.80 2.70 -
P/RPS 0.61 1.24 0.37 0.53 0.82 1.38 0.35 44.87%
P/EPS 10.71 21.72 6.08 8.96 14.25 24.43 5.45 56.95%
EY 9.34 4.60 16.43 11.16 7.02 4.09 18.36 -36.30%
DY 2.52 0.00 6.25 2.44 2.40 0.00 6.67 -47.76%
P/NAPS 0.98 0.97 1.05 1.12 1.15 1.01 1.01 -1.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 22/02/08 28/11/07 30/08/07 22/05/07 15/02/07 -
Price 3.45 3.25 3.15 3.55 3.30 3.30 2.85 -
P/RPS 0.67 1.30 0.36 0.57 0.81 1.62 0.37 48.61%
P/EPS 11.66 22.78 5.99 9.70 14.12 28.80 5.75 60.27%
EY 8.58 4.39 16.70 10.31 7.08 3.47 17.39 -37.58%
DY 2.32 0.00 6.35 2.25 2.42 0.00 6.32 -48.76%
P/NAPS 1.06 1.02 1.04 1.21 1.14 1.19 1.07 -0.62%

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