[KFC] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.91%
YoY- 154.73%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,176,102 2,050,882 1,616,740 1,447,500 1,446,354 1,402,730 1,320,994 8.66%
PBT 171,672 166,618 134,268 121,680 -123,178 44,336 49,860 22.85%
Tax -48,200 -47,000 -40,400 -37,800 -28,638 -15,920 -21,788 14.13%
NP 123,472 119,618 93,868 83,880 -151,816 28,416 28,072 27.97%
-
NP to SH 120,754 117,398 92,658 83,290 -152,190 28,416 28,072 27.49%
-
Tax Rate 28.08% 28.21% 30.09% 31.07% - 35.91% 43.70% -
Total Cost 2,052,630 1,931,264 1,522,872 1,363,620 1,598,170 1,374,314 1,292,922 8.00%
-
Net Worth 731,662 642,516 574,899 483,875 356,881 380,465 335,770 13.84%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 31,725 31,729 31,718 15,864 15,861 15,852 - -
Div Payout % 26.27% 27.03% 34.23% 19.05% 0.00% 55.79% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 731,662 642,516 574,899 483,875 356,881 380,465 335,770 13.84%
NOSH 198,282 198,307 198,241 198,309 198,267 198,158 195,215 0.25%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.67% 5.83% 5.81% 5.79% -10.50% 2.03% 2.13% -
ROE 16.50% 18.27% 16.12% 17.21% -42.64% 7.47% 8.36% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,097.48 1,034.19 815.54 729.92 729.50 707.88 676.68 8.38%
EPS 60.90 59.20 46.74 42.00 -76.76 14.34 14.38 27.16%
DPS 16.00 16.00 16.00 8.00 8.00 8.00 0.00 -
NAPS 3.69 3.24 2.90 2.44 1.80 1.92 1.72 13.55%
Adjusted Per Share Value based on latest NOSH - 198,292
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 274.75 258.94 204.13 182.76 182.61 177.11 166.79 8.66%
EPS 15.25 14.82 11.70 10.52 -19.22 3.59 3.54 27.53%
DPS 4.01 4.01 4.00 2.00 2.00 2.00 0.00 -
NAPS 0.9238 0.8112 0.7259 0.6109 0.4506 0.4804 0.4239 13.85%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.47 3.17 3.33 2.29 1.70 1.58 1.80 -
P/RPS 0.32 0.31 0.41 0.31 0.23 0.22 0.27 2.86%
P/EPS 5.70 5.35 7.12 5.45 -2.21 11.02 12.52 -12.28%
EY 17.55 18.68 14.04 18.34 -45.15 9.08 7.99 13.99%
DY 4.61 5.05 4.80 3.49 4.71 5.06 0.00 -
P/NAPS 0.94 0.98 1.15 0.94 0.94 0.82 1.05 -1.82%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 26/08/03 -
Price 3.65 3.45 3.30 2.39 1.80 1.48 2.22 -
P/RPS 0.33 0.33 0.40 0.33 0.25 0.21 0.33 0.00%
P/EPS 5.99 5.83 7.06 5.69 -2.34 10.32 15.44 -14.58%
EY 16.68 17.16 14.16 17.57 -42.64 9.69 6.48 17.05%
DY 4.38 4.64 4.85 3.35 4.44 5.41 0.00 -
P/NAPS 0.99 1.06 1.14 0.98 1.00 0.77 1.29 -4.31%

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