[KFC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.71%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,577,881 1,025,441 495,598 1,730,371 1,237,108 808,370 402,757 147.89%
PBT 127,433 83,309 40,107 150,624 105,433 67,134 32,956 145.75%
Tax -35,800 -23,500 -11,300 -45,081 -32,000 -20,200 -9,900 135.04%
NP 91,633 59,809 28,807 105,543 73,433 46,934 23,056 150.27%
-
NP to SH 90,150 58,699 28,288 104,269 72,555 46,329 22,728 149.94%
-
Tax Rate 28.09% 28.21% 28.17% 29.93% 30.35% 30.09% 30.04% -
Total Cost 1,486,248 965,632 466,791 1,624,828 1,163,675 761,436 379,701 147.75%
-
Net Worth 674,092 642,516 630,384 602,733 580,995 574,899 551,342 14.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 15,861 15,864 - 39,653 15,863 15,859 - -
Div Payout % 17.59% 27.03% - 38.03% 21.86% 34.23% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 674,092 642,516 630,384 602,733 580,995 574,899 551,342 14.29%
NOSH 198,262 198,307 198,234 198,267 198,291 198,241 198,324 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.81% 5.83% 5.81% 6.10% 5.94% 5.81% 5.72% -
ROE 13.37% 9.14% 4.49% 17.30% 12.49% 8.06% 4.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 795.85 517.10 250.01 872.74 623.88 407.77 203.08 147.94%
EPS 45.47 29.60 14.27 52.59 36.59 23.37 11.46 149.99%
DPS 8.00 8.00 0.00 20.00 8.00 8.00 0.00 -
NAPS 3.40 3.24 3.18 3.04 2.93 2.90 2.78 14.32%
Adjusted Per Share Value based on latest NOSH - 198,336
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 199.22 129.47 62.57 218.47 156.20 102.06 50.85 147.90%
EPS 11.38 7.41 3.57 13.16 9.16 5.85 2.87 149.89%
DPS 2.00 2.00 0.00 5.01 2.00 2.00 0.00 -
NAPS 0.8511 0.8112 0.7959 0.761 0.7336 0.7259 0.6961 14.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.30 3.17 3.10 3.20 3.28 3.33 2.80 -
P/RPS 0.41 0.61 1.24 0.37 0.53 0.82 1.38 -55.37%
P/EPS 7.26 10.71 21.72 6.08 8.96 14.25 24.43 -55.36%
EY 13.78 9.34 4.60 16.43 11.16 7.02 4.09 124.24%
DY 2.42 2.52 0.00 6.25 2.44 2.40 0.00 -
P/NAPS 0.97 0.98 0.97 1.05 1.12 1.15 1.01 -2.65%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 20/08/08 21/05/08 22/02/08 28/11/07 30/08/07 22/05/07 -
Price 3.45 3.45 3.25 3.15 3.55 3.30 3.30 -
P/RPS 0.43 0.67 1.30 0.36 0.57 0.81 1.62 -58.59%
P/EPS 7.59 11.66 22.78 5.99 9.70 14.12 28.80 -58.79%
EY 13.18 8.58 4.39 16.70 10.31 7.08 3.47 142.84%
DY 2.32 2.32 0.00 6.35 2.25 2.42 0.00 -
P/NAPS 1.01 1.06 1.02 1.04 1.21 1.14 1.19 -10.33%

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