[KFC] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.82%
YoY- 125.08%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 402,757 418,484 381,605 370,780 352,970 376,149 357,221 8.33%
PBT 32,956 42,383 39,081 33,496 27,344 40,343 26,809 14.76%
Tax -9,900 -12,255 -12,100 -10,834 -8,066 -14,035 -7,916 16.09%
NP 23,056 30,128 26,981 22,662 19,278 26,308 18,893 14.21%
-
NP to SH 22,728 29,853 26,782 22,526 19,119 25,870 18,748 13.70%
-
Tax Rate 30.04% 28.91% 30.96% 32.34% 29.50% 34.79% 29.53% -
Total Cost 379,701 388,356 354,624 348,118 333,692 349,841 338,328 8.00%
-
Net Worth 551,342 531,351 497,578 483,833 458,141 444,052 370,599 30.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 27,757 - - 7,933 11,894 11,890 -
Div Payout % - 92.98% - - 41.49% 45.98% 63.42% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 551,342 531,351 497,578 483,833 458,141 444,052 370,599 30.35%
NOSH 198,324 198,265 198,238 198,292 198,329 198,237 198,181 0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.72% 7.20% 7.07% 6.11% 5.46% 6.99% 5.29% -
ROE 4.12% 5.62% 5.38% 4.66% 4.17% 5.83% 5.06% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 203.08 211.07 192.50 186.99 177.97 189.75 180.25 8.28%
EPS 11.46 15.06 13.51 11.36 9.64 13.05 9.46 13.65%
DPS 0.00 14.00 0.00 0.00 4.00 6.00 6.00 -
NAPS 2.78 2.68 2.51 2.44 2.31 2.24 1.87 30.28%
Adjusted Per Share Value based on latest NOSH - 198,292
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 50.85 52.84 48.18 46.81 44.57 47.49 45.10 8.33%
EPS 2.87 3.77 3.38 2.84 2.41 3.27 2.37 13.62%
DPS 0.00 3.50 0.00 0.00 1.00 1.50 1.50 -
NAPS 0.6961 0.6709 0.6282 0.6109 0.5784 0.5607 0.4679 30.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.80 2.70 2.48 2.29 1.92 2.05 1.81 -
P/RPS 1.38 1.28 1.29 1.22 1.08 1.08 1.00 23.97%
P/EPS 24.43 17.93 18.36 20.16 19.92 15.71 19.13 17.72%
EY 4.09 5.58 5.45 4.96 5.02 6.37 5.23 -15.13%
DY 0.00 5.19 0.00 0.00 2.08 2.93 3.31 -
P/NAPS 1.01 1.01 0.99 0.94 0.83 0.92 0.97 2.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 20/11/06 29/08/06 12/06/06 24/02/06 10/11/05 -
Price 3.30 2.85 2.48 2.39 2.35 1.98 1.86 -
P/RPS 1.62 1.35 1.29 1.28 1.32 1.04 1.03 35.28%
P/EPS 28.80 18.93 18.36 21.04 24.38 15.17 19.66 29.01%
EY 3.47 5.28 5.45 4.75 4.10 6.59 5.09 -22.55%
DY 0.00 4.91 0.00 0.00 1.70 3.03 3.23 -
P/NAPS 1.19 1.06 0.99 0.98 1.02 0.88 0.99 13.06%

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