[KFC] QoQ TTM 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- 3.67%
YoY- 490.47%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,730,371 1,655,592 1,608,459 1,573,626 1,523,839 1,481,504 1,457,120 12.10%
PBT 150,624 147,816 148,598 147,916 142,304 140,264 127,992 11.43%
Tax -45,081 -44,255 -44,555 -45,089 -43,255 -45,035 -40,851 6.77%
NP 105,543 103,561 104,043 102,827 99,049 95,229 87,141 13.58%
-
NP to SH 104,269 102,408 102,964 101,889 98,280 94,297 86,263 13.43%
-
Tax Rate 29.93% 29.94% 29.98% 30.48% 30.40% 32.11% 31.92% -
Total Cost 1,624,828 1,552,031 1,504,416 1,470,799 1,424,790 1,386,275 1,369,979 12.01%
-
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 39,666 43,623 43,623 27,757 35,690 19,827 31,718 16.02%
Div Payout % 38.04% 42.60% 42.37% 27.24% 36.31% 21.03% 36.77% -
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 6.10% 6.26% 6.47% 6.53% 6.50% 6.43% 5.98% -
ROE 17.29% 17.63% 17.90% 18.48% 18.50% 18.95% 17.83% -
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 872.44 835.18 811.01 793.46 768.59 747.33 734.83 12.08%
EPS 52.57 51.66 51.92 51.37 49.57 47.57 43.50 13.41%
DPS 20.00 22.00 22.00 14.00 18.00 10.00 16.00 15.99%
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 218.47 209.03 203.08 198.68 192.40 187.05 183.97 12.10%
EPS 13.16 12.93 13.00 12.86 12.41 11.91 10.89 13.41%
DPS 5.01 5.51 5.51 3.50 4.51 2.50 4.00 16.14%
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 0.37 0.39 0.41 0.35 0.35 0.33 0.31 12.48%
P/EPS 6.09 6.35 6.41 5.45 5.45 5.21 5.26 10.23%
EY 16.43 15.75 15.59 18.35 18.36 19.18 19.00 -9.21%
DY 6.25 6.71 6.61 5.00 6.67 4.03 6.99 -7.16%
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 0.36 0.43 0.41 0.42 0.37 0.33 0.33 5.95%
P/EPS 5.99 6.87 6.36 6.42 5.75 5.21 5.49 5.96%
EY 16.69 14.55 15.73 15.57 17.39 19.18 18.20 -5.59%
DY 6.35 6.20 6.67 4.24 6.32 4.03 6.69 -3.40%
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