[KFC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 158.9%
YoY- 39.19%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,523,839 1,105,355 723,750 352,970 1,456,547 1,080,398 723,177 64.13%
PBT 142,304 99,921 60,840 27,344 5,563 -34,780 -61,589 -
Tax -43,255 -31,000 -18,900 -8,066 -37,252 -22,235 -14,319 108.54%
NP 99,049 68,921 41,940 19,278 -31,689 -57,015 -75,908 -
-
NP to SH 98,280 68,427 41,645 19,119 -32,459 -57,347 -76,095 -
-
Tax Rate 30.40% 31.02% 31.07% 29.50% 669.64% - - -
Total Cost 1,424,790 1,036,434 681,810 333,692 1,488,236 1,137,413 799,085 46.88%
-
Net Worth 529,398 497,686 483,875 458,141 436,079 370,812 356,881 29.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 35,689 7,931 7,932 7,933 31,714 19,829 7,930 171.84%
Div Payout % 36.31% 11.59% 19.05% 41.49% 0.00% 0.00% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 529,398 497,686 483,875 458,141 436,079 370,812 356,881 29.97%
NOSH 198,276 198,281 198,309 198,329 198,217 198,295 198,267 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.50% 6.24% 5.79% 5.46% -2.18% -5.28% -10.50% -
ROE 18.56% 13.75% 8.61% 4.17% -7.44% -15.47% -21.32% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 768.54 557.47 364.96 177.97 734.82 544.84 364.75 64.13%
EPS 49.57 34.51 21.00 9.64 -16.37 -28.92 -38.38 -
DPS 18.00 4.00 4.00 4.00 16.00 10.00 4.00 171.82%
NAPS 2.67 2.51 2.44 2.31 2.20 1.87 1.80 29.97%
Adjusted Per Share Value based on latest NOSH - 198,329
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 192.40 139.56 91.38 44.57 183.90 136.41 91.31 64.13%
EPS 12.41 8.64 5.26 2.41 -4.10 -7.24 -9.61 -
DPS 4.51 1.00 1.00 1.00 4.00 2.50 1.00 172.22%
NAPS 0.6684 0.6284 0.6109 0.5784 0.5506 0.4682 0.4506 29.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.70 2.48 2.29 1.92 2.05 1.81 1.70 -
P/RPS 0.35 0.44 0.63 1.08 0.28 0.33 0.47 -17.79%
P/EPS 5.45 7.19 10.90 19.92 -12.52 -6.26 -4.43 -
EY 18.36 13.92 9.17 5.02 -7.99 -15.98 -22.58 -
DY 6.67 1.61 1.75 2.08 7.80 5.52 2.35 100.08%
P/NAPS 1.01 0.99 0.94 0.83 0.93 0.97 0.94 4.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 20/11/06 29/08/06 12/06/06 24/02/06 10/11/05 25/08/05 -
Price 2.85 2.48 2.39 2.35 1.98 1.86 1.80 -
P/RPS 0.37 0.44 0.65 1.32 0.27 0.34 0.49 -17.03%
P/EPS 5.75 7.19 11.38 24.38 -12.09 -6.43 -4.69 -
EY 17.39 13.92 8.79 4.10 -8.27 -15.55 -21.32 -
DY 6.32 1.61 1.67 1.70 8.08 5.38 2.22 100.48%
P/NAPS 1.07 0.99 0.98 1.02 0.90 0.99 1.00 4.60%

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