[KFC] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.8%
YoY- 24.46%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 601,907 552,440 529,843 495,598 493,263 428,738 405,613 29.94%
PBT 40,024 44,124 43,202 40,107 45,191 38,299 34,178 11.04%
Tax -11,307 -12,300 -12,200 -11,300 -13,081 -11,800 -10,300 6.38%
NP 28,717 31,824 31,002 28,807 32,110 26,499 23,878 13.02%
-
NP to SH 28,385 31,451 30,411 28,288 31,714 26,226 23,601 13.03%
-
Tax Rate 28.25% 27.88% 28.24% 28.17% 28.95% 30.81% 30.14% -
Total Cost 573,190 520,616 498,841 466,791 461,153 402,239 381,735 30.96%
-
Net Worth 691,785 674,233 642,318 630,384 602,942 580,817 575,150 13.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 27,750 - 15,859 - 23,800 - 15,866 44.91%
Div Payout % 97.77% - 52.15% - 75.05% - 67.23% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 691,785 674,233 642,318 630,384 602,942 580,817 575,150 13.03%
NOSH 198,219 198,303 198,246 198,234 198,336 198,231 198,327 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.77% 5.76% 5.85% 5.81% 6.51% 6.18% 5.89% -
ROE 4.10% 4.66% 4.73% 4.49% 5.26% 4.52% 4.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 303.66 278.58 267.26 250.01 248.70 216.28 204.52 29.99%
EPS 14.32 15.86 15.34 14.27 15.99 13.23 11.90 13.07%
DPS 14.00 0.00 8.00 0.00 12.00 0.00 8.00 44.97%
NAPS 3.49 3.40 3.24 3.18 3.04 2.93 2.90 13.07%
Adjusted Per Share Value based on latest NOSH - 198,234
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.00 69.75 66.90 62.57 62.28 54.13 51.21 29.95%
EPS 3.58 3.97 3.84 3.57 4.00 3.31 2.98 12.94%
DPS 3.50 0.00 2.00 0.00 3.00 0.00 2.00 44.97%
NAPS 0.8734 0.8513 0.811 0.7959 0.7613 0.7333 0.7262 13.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.72 3.30 3.17 3.10 3.20 3.28 3.33 -
P/RPS 1.23 1.18 1.19 1.24 1.29 1.52 1.63 -17.04%
P/EPS 25.98 20.81 20.66 21.72 20.01 24.79 27.98 -4.80%
EY 3.85 4.81 4.84 4.60 5.00 4.03 3.57 5.13%
DY 3.76 0.00 2.52 0.00 3.75 0.00 2.40 34.70%
P/NAPS 1.07 0.97 0.98 0.97 1.05 1.12 1.15 -4.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 28/11/07 30/08/07 -
Price 3.53 3.45 3.45 3.25 3.15 3.55 3.30 -
P/RPS 1.16 1.24 1.29 1.30 1.27 1.64 1.61 -19.55%
P/EPS 24.65 21.75 22.49 22.78 19.70 26.83 27.73 -7.51%
EY 4.06 4.60 4.45 4.39 5.08 3.73 3.61 8.10%
DY 3.97 0.00 2.32 0.00 3.81 0.00 2.42 38.88%
P/NAPS 1.01 1.01 1.06 1.02 1.04 1.21 1.14 -7.72%

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