[KFC] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	1,947,442	1,823,212	1,730,371	1,655,592	1,608,459	1,573,626	1,523,839	17.78%
YoY %	6.81%	5.37%	4.52%	2.93%	2.21%	3.27%	-	-
Horiz. %	127.80%	119.65%	113.55%	108.65%	105.55%	103.27%	100.00%	-
PBT	166,799	157,775	150,624	147,816	148,598	147,916	142,304	11.17%
YoY %	5.72%	4.75%	1.90%	-0.53%	0.46%	3.94%	-	-
Horiz. %	117.21%	110.87%	105.85%	103.87%	104.42%	103.94%	100.00%	-
Tax	-48,381	-46,481	-45,081	-44,255	-44,555	-45,089	-43,255	7.75%
YoY %	-4.09%	-3.11%	-1.87%	0.67%	1.18%	-4.24%	-	-
Horiz. %	111.85%	107.46%	104.22%	102.31%	103.01%	104.24%	100.00%	-
NP	118,418	111,294	105,543	103,561	104,043	102,827	99,049	12.65%
YoY %	6.40%	5.45%	1.91%	-0.46%	1.18%	3.81%	-	-
Horiz. %	119.55%	112.36%	106.56%	104.56%	105.04%	103.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,639	109,829	104,269	102,408	102,964	101,889	98,280	12.10%
YoY %	6.20%	5.33%	1.82%	-0.54%	1.06%	3.67%	-	-
Horiz. %	118.68%	111.75%	106.09%	104.20%	104.77%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	29.46%	29.93%	29.94%	29.98%	30.48%	30.40%	-
YoY %	-1.53%	-1.57%	-0.03%	-0.13%	-1.64%	0.26%	-	-
Horiz. %	95.43%	96.91%	98.45%	98.49%	98.62%	100.26%	100.00%	-
Total Cost	1,829,024	1,711,918	1,624,828	1,552,031	1,504,416	1,470,799	1,424,790	18.13%
YoY %	6.84%	5.36%	4.69%	3.17%	2.29%	3.23%	-	-
Horiz. %	128.37%	120.15%	114.04%	108.93%	105.59%	103.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,318	630,384	602,942	580,817	575,150	551,342	531,351	13.49%
YoY %	1.89%	4.55%	3.81%	0.99%	4.32%	3.76%	-	-
Horiz. %	120.88%	118.64%	113.47%	109.31%	108.24%	103.76%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	39,660	39,666	39,666	43,623	43,623	27,757	35,690	7.29%
YoY %	-0.02%	0.00%	-9.07%	0.00%	57.16%	-22.23%	-	-
Horiz. %	111.12%	111.14%	111.14%	122.23%	122.23%	77.77%	100.00%	-
Div Payout %	34.00%	36.12%	38.04%	42.60%	42.37%	27.24%	36.31%	-
YoY %	-5.87%	-5.05%	-10.70%	0.54%	55.54%	-24.98%	-	-
Horiz. %	93.64%	99.48%	104.76%	117.32%	116.69%	75.02%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	642,318	630,384	602,942	580,817	575,150	551,342	531,351	13.49%
YoY %	1.89%	4.55%	3.81%	0.99%	4.32%	3.76%	-	-
Horiz. %	120.88%	118.64%	113.47%	109.31%	108.24%	103.76%	100.00%	-
NOSH	198,246	198,234	198,336	198,231	198,327	198,324	198,265	-0.00%
YoY %	0.01%	-0.05%	0.05%	-0.05%	0.00%	0.03%	-	-
Horiz. %	99.99%	99.98%	100.04%	99.98%	100.03%	100.03%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	6.08%	6.10%	6.10%	6.26%	6.47%	6.53%	6.50%	-
YoY %	-0.33%	0.00%	-2.56%	-3.25%	-0.92%	0.46%	-	-
Horiz. %	93.54%	93.85%	93.85%	96.31%	99.54%	100.46%	100.00%	-
ROE	18.16%	17.42%	17.29%	17.63%	17.90%	18.48%	18.50%	-
YoY %	4.25%	0.75%	-1.93%	-1.51%	-3.14%	-0.11%	-	-
Horiz. %	98.16%	94.16%	93.46%	95.30%	96.76%	99.89%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	982.33	919.73	872.44	835.18	811.01	793.46	768.59	17.78%
YoY %	6.81%	5.42%	4.46%	2.98%	2.21%	3.24%	-	-
Horiz. %	127.81%	119.66%	113.51%	108.66%	105.52%	103.24%	100.00%	-
EPS	58.84	55.40	52.57	51.66	51.92	51.37	49.57	12.11%
YoY %	6.21%	5.38%	1.76%	-0.50%	1.07%	3.63%	-	-
Horiz. %	118.70%	111.76%	106.05%	104.22%	104.74%	103.63%	100.00%	-
DPS	20.00	20.00	20.00	22.00	22.00	14.00	18.00	7.28%
YoY %	0.00%	0.00%	-9.09%	0.00%	57.14%	-22.22%	-	-
Horiz. %	111.11%	111.11%	111.11%	122.22%	122.22%	77.78%	100.00%	-
NAPS	3.24	3.18	3.04	2.93	2.90	2.78	2.68	13.49%
YoY %	1.89%	4.61%	3.75%	1.03%	4.32%	3.73%	-	-
Horiz. %	120.90%	118.66%	113.43%	109.33%	108.21%	103.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 198,231
RPS	245.88	230.20	218.47	209.03	203.08	198.68	192.40	17.78%
YoY %	6.81%	5.37%	4.52%	2.93%	2.21%	3.26%	-	-
Horiz. %	127.80%	119.65%	113.55%	108.64%	105.55%	103.26%	100.00%	-
EPS	14.73	13.87	13.16	12.93	13.00	12.86	12.41	12.11%
YoY %	6.20%	5.40%	1.78%	-0.54%	1.09%	3.63%	-	-
Horiz. %	118.69%	111.76%	106.04%	104.19%	104.75%	103.63%	100.00%	-
DPS	5.01	5.01	5.01	5.51	5.51	3.50	4.51	7.26%
YoY %	0.00%	0.00%	-9.07%	0.00%	57.43%	-22.39%	-	-
Horiz. %	111.09%	111.09%	111.09%	122.17%	122.17%	77.61%	100.00%	-
NAPS	0.811	0.7959	0.7613	0.7333	0.7262	0.6961	0.6709	13.49%
YoY %	1.90%	4.54%	3.82%	0.98%	4.32%	3.76%	-	-
Horiz. %	120.88%	118.63%	113.47%	109.30%	108.24%	103.76%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	3.17	3.10	3.20	3.28	3.33	2.80	2.70	-
P/RPS	0.32	0.34	0.37	0.39	0.41	0.35	0.35	-5.80%
YoY %	-5.88%	-8.11%	-5.13%	-4.88%	17.14%	0.00%	-	-
Horiz. %	91.43%	97.14%	105.71%	111.43%	117.14%	100.00%	100.00%	-
P/EPS	5.39	5.60	6.09	6.35	6.41	5.45	5.45	-0.73%
YoY %	-3.75%	-8.05%	-4.09%	-0.94%	17.61%	0.00%	-	-
Horiz. %	98.90%	102.75%	111.74%	116.51%	117.61%	100.00%	100.00%	-
EY	18.56	17.87	16.43	15.75	15.59	18.35	18.36	0.72%
YoY %	3.86%	8.76%	4.32%	1.03%	-15.04%	-0.05%	-	-
Horiz. %	101.09%	97.33%	89.49%	85.78%	84.91%	99.95%	100.00%	-
DY	6.31	6.45	6.25	6.71	6.61	5.00	6.67	-3.63%
YoY %	-2.17%	3.20%	-6.86%	1.51%	32.20%	-25.04%	-	-
Horiz. %	94.60%	96.70%	93.70%	100.60%	99.10%	74.96%	100.00%	-
P/NAPS	0.98	0.97	1.05	1.12	1.15	1.01	1.01	-1.99%
YoY %	1.03%	-7.62%	-6.25%	-2.61%	13.86%	0.00%	-	-
Horiz. %	97.03%	96.04%	103.96%	110.89%	113.86%	100.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	21/05/08	22/02/08	28/11/07	30/08/07	22/05/07	15/02/07	-
Price	3.45	3.25	3.15	3.55	3.30	3.30	2.85	-
P/RPS	0.35	0.35	0.36	0.43	0.41	0.42	0.37	-3.64%
YoY %	0.00%	-2.78%	-16.28%	4.88%	-2.38%	13.51%	-	-
Horiz. %	94.59%	94.59%	97.30%	116.22%	110.81%	113.51%	100.00%	-
P/EPS	5.86	5.87	5.99	6.87	6.36	6.42	5.75	1.27%
YoY %	-0.17%	-2.00%	-12.81%	8.02%	-0.93%	11.65%	-	-
Horiz. %	101.91%	102.09%	104.17%	119.48%	110.61%	111.65%	100.00%	-
EY	17.05	17.05	16.69	14.55	15.73	15.57	17.39	-1.30%
YoY %	0.00%	2.16%	14.71%	-7.50%	1.03%	-10.47%	-	-
Horiz. %	98.04%	98.04%	95.97%	83.67%	90.45%	89.53%	100.00%	-
DY	5.80	6.15	6.35	6.20	6.67	4.24	6.32	-5.56%
YoY %	-5.69%	-3.15%	2.42%	-7.05%	57.31%	-32.91%	-	-
Horiz. %	91.77%	97.31%	100.47%	98.10%	105.54%	67.09%	100.00%	-
P/NAPS	1.06	1.02	1.04	1.21	1.14	1.19	1.06	0.00%
YoY %	3.92%	-1.92%	-14.05%	6.14%	-4.20%	12.26%	-	-
Horiz. %	100.00%	96.23%	98.11%	114.15%	107.55%	112.26%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

956

MPI

MALAYSIAN PACIFIC INDUSTRIES

936

DNEX

DAGANG NEXCHANGE BERHAD

673

JCY

JCY INTERNATIONAL BERHAD

605

GENTING

GENTING BHD

582

YTLPOWR

YTL POWER INTERNATIONAL BHD

549

TOPGLOV

TOP GLOVE CORPORATION BHD

546

SNS

SNS NETWORK TECHNOLOGY BERHAD

506

GENM

GENTING MALAYSIA BERHAD

485

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More