[KFC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 53.58%
YoY- 24.25%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,088,051 526,639 2,179,788 1,577,881 1,025,441 495,598 1,730,371 -26.62%
PBT 85,836 40,933 167,457 127,433 83,309 40,107 150,624 -31.28%
Tax -24,100 -11,500 -47,107 -35,800 -23,500 -11,300 -45,081 -34.15%
NP 61,736 29,433 120,350 91,633 59,809 28,807 105,543 -30.08%
-
NP to SH 60,377 28,697 118,535 90,150 58,699 28,288 104,269 -30.55%
-
Tax Rate 28.08% 28.09% 28.13% 28.09% 28.21% 28.17% 29.93% -
Total Cost 1,026,315 497,206 2,059,438 1,486,248 965,632 466,791 1,624,828 -26.40%
-
Net Worth 731,662 721,887 692,015 674,092 642,516 630,384 602,733 13.80%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 15,862 - 43,622 15,861 15,864 - 39,653 -45.74%
Div Payout % 26.27% - 36.80% 17.59% 27.03% - 38.03% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 731,662 721,887 692,015 674,092 642,516 630,384 602,733 13.80%
NOSH 198,282 198,320 198,285 198,262 198,307 198,234 198,267 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.67% 5.59% 5.52% 5.81% 5.83% 5.81% 6.10% -
ROE 8.25% 3.98% 17.13% 13.37% 9.14% 4.49% 17.30% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 548.74 265.55 1,099.32 795.85 517.10 250.01 872.74 -26.62%
EPS 30.45 14.47 59.78 45.47 29.60 14.27 52.59 -30.55%
DPS 8.00 0.00 22.00 8.00 8.00 0.00 20.00 -45.74%
NAPS 3.69 3.64 3.49 3.40 3.24 3.18 3.04 13.80%
Adjusted Per Share Value based on latest NOSH - 198,303
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 137.38 66.49 275.22 199.22 129.47 62.57 218.47 -26.62%
EPS 7.62 3.62 14.97 11.38 7.41 3.57 13.16 -30.55%
DPS 2.00 0.00 5.51 2.00 2.00 0.00 5.01 -45.81%
NAPS 0.9238 0.9114 0.8737 0.8511 0.8112 0.7959 0.761 13.80%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.47 3.45 3.72 3.30 3.17 3.10 3.20 -
P/RPS 0.63 1.30 0.34 0.41 0.61 1.24 0.37 42.63%
P/EPS 11.40 23.84 6.22 7.26 10.71 21.72 6.08 52.11%
EY 8.78 4.19 16.07 13.78 9.34 4.60 16.43 -34.17%
DY 2.31 0.00 5.91 2.42 2.52 0.00 6.25 -48.52%
P/NAPS 0.94 0.95 1.07 0.97 0.98 0.97 1.05 -7.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 -
Price 3.65 3.45 3.53 3.45 3.45 3.25 3.15 -
P/RPS 0.67 1.30 0.32 0.43 0.67 1.30 0.36 51.36%
P/EPS 11.99 23.84 5.90 7.59 11.66 22.78 5.99 58.89%
EY 8.34 4.19 16.93 13.18 8.58 4.39 16.70 -37.08%
DY 2.19 0.00 6.23 2.32 2.32 0.00 6.35 -50.85%
P/NAPS 0.99 0.95 1.01 1.01 1.06 1.02 1.04 -3.23%

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