[KFC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.41%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,451,245 2,230,936 2,103,841 1,649,477 1,473,806 1,440,530 1,399,501 9.78%
PBT 211,253 180,372 169,910 140,577 133,228 -46,373 43,380 30.17%
Tax -63,466 -50,666 -47,733 -42,666 -41,333 -29,646 -15,169 26.92%
NP 147,786 129,705 122,177 97,910 91,894 -76,020 28,210 31.77%
-
NP to SH 144,232 127,172 120,200 96,740 91,236 -76,462 28,210 31.23%
-
Tax Rate 30.04% 28.09% 28.09% 30.35% 31.02% - 34.97% -
Total Cost 2,303,458 2,101,230 1,981,664 1,551,566 1,381,912 1,516,550 1,371,290 9.02%
-
Net Worth 864,440 755,496 674,092 580,995 497,686 370,812 382,707 14.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 105,741 21,151 21,148 21,151 10,575 26,439 10,575 46.75%
Div Payout % 73.31% 16.63% 17.59% 21.86% 11.59% 0.00% 37.49% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 864,440 755,496 674,092 580,995 497,686 370,812 382,707 14.53%
NOSH 793,064 198,293 198,262 198,291 198,281 198,295 198,294 25.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.03% 5.81% 5.81% 5.94% 6.24% -5.28% 2.02% -
ROE 16.69% 16.83% 17.83% 16.65% 18.33% -20.62% 7.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 309.09 1,125.07 1,061.14 831.84 743.29 726.46 705.77 -12.85%
EPS 18.19 64.13 60.63 48.79 46.01 -38.56 14.23 4.17%
DPS 13.33 10.67 10.67 10.67 5.33 13.33 5.33 16.49%
NAPS 1.09 3.81 3.40 2.93 2.51 1.87 1.93 -9.07%
Adjusted Per Share Value based on latest NOSH - 198,231
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 309.49 281.67 265.63 208.26 186.08 181.88 176.70 9.78%
EPS 18.21 16.06 15.18 12.21 11.52 -9.65 3.56 31.24%
DPS 13.35 2.67 2.67 2.67 1.34 3.34 1.34 46.66%
NAPS 1.0914 0.9539 0.8511 0.7336 0.6284 0.4682 0.4832 14.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.12 3.80 3.30 3.28 2.48 1.81 1.65 -
P/RPS 1.01 0.34 0.31 0.39 0.33 0.25 0.23 27.95%
P/EPS 17.16 5.93 5.44 6.72 5.39 -4.69 11.60 6.74%
EY 5.83 16.88 18.37 14.87 18.55 -21.30 8.62 -6.30%
DY 4.27 2.81 3.23 3.25 2.15 7.37 3.23 4.75%
P/NAPS 2.86 1.00 0.97 1.12 0.99 0.97 0.85 22.40%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 20/11/08 28/11/07 20/11/06 10/11/05 29/10/04 -
Price 3.92 3.70 3.45 3.55 2.48 1.86 1.75 -
P/RPS 1.27 0.33 0.33 0.43 0.33 0.26 0.25 31.09%
P/EPS 21.55 5.77 5.69 7.28 5.39 -4.82 12.30 9.79%
EY 4.64 17.33 17.57 13.74 18.55 -20.73 8.13 -8.91%
DY 3.40 2.88 3.09 3.00 2.15 7.17 3.05 1.82%
P/NAPS 3.60 0.97 1.01 1.21 0.99 0.99 0.91 25.74%

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