[KFC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -76.87%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,730,371 1,237,108 808,370 402,757 1,523,839 1,105,355 723,750 78.51%
PBT 150,624 105,433 67,134 32,956 142,304 99,921 60,840 82.70%
Tax -45,081 -32,000 -20,200 -9,900 -43,255 -31,000 -18,900 78.23%
NP 105,543 73,433 46,934 23,056 99,049 68,921 41,940 84.70%
-
NP to SH 104,269 72,555 46,329 22,728 98,280 68,427 41,645 84.07%
-
Tax Rate 29.93% 30.35% 30.09% 30.04% 30.40% 31.02% 31.07% -
Total Cost 1,624,828 1,163,675 761,436 379,701 1,424,790 1,036,434 681,810 78.13%
-
Net Worth 602,733 580,995 574,899 551,342 529,398 497,686 483,875 15.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 39,653 15,863 15,859 - 35,689 7,931 7,932 191.51%
Div Payout % 38.03% 21.86% 34.23% - 36.31% 11.59% 19.05% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 602,733 580,995 574,899 551,342 529,398 497,686 483,875 15.72%
NOSH 198,267 198,291 198,241 198,324 198,276 198,281 198,309 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.10% 5.94% 5.81% 5.72% 6.50% 6.24% 5.79% -
ROE 17.30% 12.49% 8.06% 4.12% 18.56% 13.75% 8.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 872.74 623.88 407.77 203.08 768.54 557.47 364.96 78.54%
EPS 52.59 36.59 23.37 11.46 49.57 34.51 21.00 84.10%
DPS 20.00 8.00 8.00 0.00 18.00 4.00 4.00 191.54%
NAPS 3.04 2.93 2.90 2.78 2.67 2.51 2.44 15.73%
Adjusted Per Share Value based on latest NOSH - 198,324
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 218.47 156.20 102.06 50.85 192.40 139.56 91.38 78.51%
EPS 13.16 9.16 5.85 2.87 12.41 8.64 5.26 83.98%
DPS 5.01 2.00 2.00 0.00 4.51 1.00 1.00 191.93%
NAPS 0.761 0.7336 0.7259 0.6961 0.6684 0.6284 0.6109 15.72%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.28 3.33 2.80 2.70 2.48 2.29 -
P/RPS 0.37 0.53 0.82 1.38 0.35 0.44 0.63 -29.80%
P/EPS 6.08 8.96 14.25 24.43 5.45 7.19 10.90 -32.16%
EY 16.43 11.16 7.02 4.09 18.36 13.92 9.17 47.36%
DY 6.25 2.44 2.40 0.00 6.67 1.61 1.75 133.10%
P/NAPS 1.05 1.12 1.15 1.01 1.01 0.99 0.94 7.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 28/11/07 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 -
Price 3.15 3.55 3.30 3.30 2.85 2.48 2.39 -
P/RPS 0.36 0.57 0.81 1.62 0.37 0.44 0.65 -32.48%
P/EPS 5.99 9.70 14.12 28.80 5.75 7.19 11.38 -34.73%
EY 16.70 10.31 7.08 3.47 17.39 13.92 8.79 53.21%
DY 6.35 2.25 2.42 0.00 6.32 1.61 1.67 143.02%
P/NAPS 1.04 1.21 1.14 1.19 1.07 0.99 0.98 4.02%

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