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

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.33%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,179,788 2,071,144 1,947,442 1,823,212 1,730,371 1,655,592 1,608,459 22.34%
PBT 167,457 172,624 166,799 157,775 150,624 147,816 148,598 8.25%
Tax -47,107 -48,881 -48,381 -46,481 -45,081 -44,255 -44,555 3.76%
NP 120,350 123,743 118,418 111,294 105,543 103,561 104,043 10.14%
-
NP to SH 118,535 121,864 116,639 109,829 104,269 102,408 102,964 9.79%
-
Tax Rate 28.13% 28.32% 29.01% 29.46% 29.93% 29.94% 29.98% -
Total Cost 2,059,438 1,947,401 1,829,024 1,711,918 1,624,828 1,552,031 1,504,416 23.17%
-
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 43,610 39,660 39,660 39,666 39,666 43,623 43,623 -0.01%
Div Payout % 36.79% 32.54% 34.00% 36.12% 38.04% 42.60% 42.37% -
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 5.52% 5.97% 6.08% 6.10% 6.10% 6.26% 6.47% -
ROE 17.13% 18.07% 18.16% 17.42% 17.29% 17.63% 17.90% -
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 1,099.69 1,044.43 982.33 919.73 872.44 835.18 811.01 22.39%
EPS 59.80 61.45 58.84 55.40 52.57 51.66 51.92 9.83%
DPS 22.00 20.00 20.00 20.00 20.00 22.00 22.00 0.00%
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 275.22 261.50 245.88 230.20 218.47 209.03 203.08 22.35%
EPS 14.97 15.39 14.73 13.87 13.16 12.93 13.00 9.81%
DPS 5.51 5.01 5.01 5.01 5.01 5.51 5.51 0.00%
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 0.34 0.32 0.32 0.34 0.37 0.39 0.41 -11.68%
P/EPS 6.22 5.37 5.39 5.60 6.09 6.35 6.41 -1.97%
EY 16.08 18.62 18.56 17.87 16.43 15.75 15.59 2.07%
DY 5.91 6.06 6.31 6.45 6.25 6.71 6.61 -7.15%
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 0.32 0.33 0.35 0.35 0.36 0.43 0.41 -15.16%
P/EPS 5.90 5.61 5.86 5.87 5.99 6.87 6.36 -4.86%
EY 16.94 17.81 17.05 17.05 16.69 14.55 15.73 5.04%
DY 6.23 5.80 5.80 6.15 6.35 6.20 6.67 -4.42%
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