[KFC] QoQ 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- -26.1%
YoY- 39.19%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 418,484 381,605 370,780 352,970 376,149 357,221 359,707 10.58%
PBT 42,383 39,081 33,496 27,344 40,343 26,809 -82,129 -
Tax -12,255 -12,100 -10,834 -8,066 -14,035 -7,916 -7,574 37.70%
NP 30,128 26,981 22,662 19,278 26,308 18,893 -89,703 -
-
NP to SH 29,853 26,782 22,526 19,119 25,870 18,748 -89,831 -
-
Tax Rate 28.91% 30.96% 32.34% 29.50% 34.79% 29.53% - -
Total Cost 388,356 354,624 348,118 333,692 349,841 338,328 449,410 -9.25%
-
Net Worth 531,351 497,578 483,833 458,141 444,052 370,599 356,865 30.29%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 27,757 - - 7,933 11,894 11,890 7,930 130.00%
Div Payout % 92.98% - - 41.49% 45.98% 63.42% 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 531,351 497,578 483,833 458,141 444,052 370,599 356,865 30.29%
NOSH 198,265 198,238 198,292 198,329 198,237 198,181 198,258 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 7.20% 7.07% 6.11% 5.46% 6.99% 5.29% -24.94% -
ROE 5.62% 5.38% 4.66% 4.17% 5.83% 5.06% -25.17% -
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 211.07 192.50 186.99 177.97 189.75 180.25 181.43 10.58%
EPS 15.06 13.51 11.36 9.64 13.05 9.46 -45.31 -
DPS 14.00 0.00 0.00 4.00 6.00 6.00 4.00 129.99%
NAPS 2.68 2.51 2.44 2.31 2.24 1.87 1.80 30.29%
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 52.84 48.18 46.81 44.57 47.49 45.10 45.42 10.58%
EPS 3.77 3.38 2.84 2.41 3.27 2.37 -11.34 -
DPS 3.50 0.00 0.00 1.00 1.50 1.50 1.00 129.99%
NAPS 0.6709 0.6282 0.6109 0.5784 0.5607 0.4679 0.4506 30.29%
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 1.28 1.29 1.22 1.08 1.08 1.00 0.94 22.78%
P/EPS 17.93 18.36 20.16 19.92 15.71 19.13 -3.75 -
EY 5.58 5.45 4.96 5.02 6.37 5.23 -26.65 -
DY 5.19 0.00 0.00 2.08 2.93 3.31 2.35 69.34%
P/NAPS 1.01 0.99 0.94 0.83 0.92 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 1.35 1.29 1.28 1.32 1.04 1.03 0.99 22.90%
P/EPS 18.93 18.36 21.04 24.38 15.17 19.66 -3.97 -
EY 5.28 5.45 4.75 4.10 6.59 5.09 -25.17 -
DY 4.91 0.00 0.00 1.70 3.03 3.23 2.22 69.50%
P/NAPS 1.06 0.99 0.98 1.02 0.88 0.99 1.00 3.94%

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