[KFC] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.84%
YoY- 4.77%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 495,598 493,263 428,738 405,613 402,757 418,484 381,605 19.01%
PBT 40,107 45,191 38,299 34,178 32,956 42,383 39,081 1.74%
Tax -11,300 -13,081 -11,800 -10,300 -9,900 -12,255 -12,100 -4.45%
NP 28,807 32,110 26,499 23,878 23,056 30,128 26,981 4.45%
-
NP to SH 28,288 31,714 26,226 23,601 22,728 29,853 26,782 3.71%
-
Tax Rate 28.17% 28.95% 30.81% 30.14% 30.04% 28.91% 30.96% -
Total Cost 466,791 461,153 402,239 381,735 379,701 388,356 354,624 20.08%
-
Net Worth 630,384 602,942 580,817 575,150 551,342 531,351 497,578 17.06%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 23,800 - 15,866 - 27,757 - -
Div Payout % - 75.05% - 67.23% - 92.98% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 630,384 602,942 580,817 575,150 551,342 531,351 497,578 17.06%
NOSH 198,234 198,336 198,231 198,327 198,324 198,265 198,238 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.81% 6.51% 6.18% 5.89% 5.72% 7.20% 7.07% -
ROE 4.49% 5.26% 4.52% 4.10% 4.12% 5.62% 5.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 250.01 248.70 216.28 204.52 203.08 211.07 192.50 19.01%
EPS 14.27 15.99 13.23 11.90 11.46 15.06 13.51 3.71%
DPS 0.00 12.00 0.00 8.00 0.00 14.00 0.00 -
NAPS 3.18 3.04 2.93 2.90 2.78 2.68 2.51 17.06%
Adjusted Per Share Value based on latest NOSH - 198,327
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 62.57 62.28 54.13 51.21 50.85 52.84 48.18 19.01%
EPS 3.57 4.00 3.31 2.98 2.87 3.77 3.38 3.70%
DPS 0.00 3.00 0.00 2.00 0.00 3.50 0.00 -
NAPS 0.7959 0.7613 0.7333 0.7262 0.6961 0.6709 0.6282 17.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.10 3.20 3.28 3.33 2.80 2.70 2.48 -
P/RPS 1.24 1.29 1.52 1.63 1.38 1.28 1.29 -2.59%
P/EPS 21.72 20.01 24.79 27.98 24.43 17.93 18.36 11.84%
EY 4.60 5.00 4.03 3.57 4.09 5.58 5.45 -10.67%
DY 0.00 3.75 0.00 2.40 0.00 5.19 0.00 -
P/NAPS 0.97 1.05 1.12 1.15 1.01 1.01 0.99 -1.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 22/02/08 28/11/07 30/08/07 22/05/07 15/02/07 20/11/06 -
Price 3.25 3.15 3.55 3.30 3.30 2.85 2.48 -
P/RPS 1.30 1.27 1.64 1.61 1.62 1.35 1.29 0.51%
P/EPS 22.78 19.70 26.83 27.73 28.80 18.93 18.36 15.45%
EY 4.39 5.08 3.73 3.61 3.47 5.28 5.45 -13.41%
DY 0.00 3.81 0.00 2.42 0.00 4.91 0.00 -
P/NAPS 1.02 1.04 1.21 1.14 1.19 1.06 0.99 2.00%

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