[KFC] QoQ 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- -23.87%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 493,263 428,738 405,613 402,757 418,484 381,605 370,780 20.89%
PBT 45,191 38,299 34,178 32,956 42,383 39,081 33,496 22.03%
Tax -13,081 -11,800 -10,300 -9,900 -12,255 -12,100 -10,834 13.34%
NP 32,110 26,499 23,878 23,056 30,128 26,981 22,662 26.07%
-
NP to SH 31,714 26,226 23,601 22,728 29,853 26,782 22,526 25.53%
-
Tax Rate 28.95% 30.81% 30.14% 30.04% 28.91% 30.96% 32.34% -
Total Cost 461,153 402,239 381,735 379,701 388,356 354,624 348,118 20.55%
-
Net Worth 602,942 580,817 575,150 551,342 531,351 497,578 483,833 15.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,800 - 15,866 - 27,757 - - -
Div Payout % 75.05% - 67.23% - 92.98% - - -
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 602,942 580,817 575,150 551,342 531,351 497,578 483,833 15.75%
NOSH 198,336 198,231 198,327 198,324 198,265 198,238 198,292 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 6.51% 6.18% 5.89% 5.72% 7.20% 7.07% 6.11% -
ROE 5.26% 4.52% 4.10% 4.12% 5.62% 5.38% 4.66% -
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 248.70 216.28 204.52 203.08 211.07 192.50 186.99 20.87%
EPS 15.99 13.23 11.90 11.46 15.06 13.51 11.36 25.51%
DPS 12.00 0.00 8.00 0.00 14.00 0.00 0.00 -
NAPS 3.04 2.93 2.90 2.78 2.68 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 62.28 54.13 51.21 50.85 52.84 48.18 46.81 20.90%
EPS 4.00 3.31 2.98 2.87 3.77 3.38 2.84 25.57%
DPS 3.00 0.00 2.00 0.00 3.50 0.00 0.00 -
NAPS 0.7613 0.7333 0.7262 0.6961 0.6709 0.6282 0.6109 15.75%
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 1.29 1.52 1.63 1.38 1.28 1.29 1.22 3.77%
P/EPS 20.01 24.79 27.98 24.43 17.93 18.36 20.16 -0.49%
EY 5.00 4.03 3.57 4.09 5.58 5.45 4.96 0.53%
DY 3.75 0.00 2.40 0.00 5.19 0.00 0.00 -
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 1.27 1.64 1.61 1.62 1.35 1.29 1.28 -0.52%
P/EPS 19.70 26.83 27.73 28.80 18.93 18.36 21.04 -4.28%
EY 5.08 3.73 3.61 3.47 5.28 5.45 4.75 4.56%
DY 3.81 0.00 2.42 0.00 4.91 0.00 0.00 -
P/NAPS 1.04 1.21 1.14 1.19 1.06 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