[KFC] YoY Annualized Quarter 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- 8.52%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,576,876 2,402,704 2,106,556 1,982,392 1,611,028 1,411,880 1,453,880 10.00%
PBT 210,600 200,472 163,732 160,428 131,824 109,376 82,160 16.97%
Tax -63,200 -60,400 -46,000 -45,200 -39,600 -32,264 -27,216 15.06%
NP 147,400 140,072 117,732 115,228 92,224 77,112 54,944 17.86%
-
NP to SH 144,496 136,972 114,788 113,152 90,912 76,476 54,944 17.47%
-
Tax Rate 30.01% 30.13% 28.09% 28.17% 30.04% 29.50% 33.13% -
Total Cost 2,429,476 2,262,632 1,988,824 1,867,164 1,518,804 1,334,768 1,398,936 9.63%
-
Net Worth 992,417 824,845 721,887 630,384 551,342 458,141 424,170 15.21%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 31,732 - -
Div Payout % - - - - - 41.49% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 992,417 824,845 721,887 630,384 551,342 458,141 424,170 15.21%
NOSH 793,934 198,280 198,320 198,234 198,324 198,329 198,210 26.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.72% 5.83% 5.59% 5.81% 5.72% 5.46% 3.78% -
ROE 14.56% 16.61% 15.90% 17.95% 16.49% 16.69% 12.95% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 324.57 1,211.77 1,062.20 1,000.03 812.32 711.88 733.50 -12.70%
EPS 18.20 69.08 57.88 57.08 45.84 38.56 27.72 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 1.25 4.16 3.64 3.18 2.78 2.31 2.14 -8.56%
Adjusted Per Share Value based on latest NOSH - 198,234
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 325.35 303.36 265.97 250.29 203.41 178.26 183.56 10.00%
EPS 18.24 17.29 14.49 14.29 11.48 9.66 6.94 17.46%
DPS 0.00 0.00 0.00 0.00 0.00 4.01 0.00 -
NAPS 1.253 1.0414 0.9114 0.7959 0.6961 0.5784 0.5356 15.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.65 3.97 3.45 3.10 2.80 1.92 1.86 -
P/RPS 1.12 0.33 0.32 0.31 0.34 0.27 0.25 28.37%
P/EPS 20.05 5.75 5.96 5.43 6.11 4.98 6.71 20.00%
EY 4.99 17.40 16.78 18.41 16.37 20.08 14.90 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 2.92 0.95 0.95 0.97 1.01 0.83 0.87 22.34%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 25/05/10 21/05/09 21/05/08 22/05/07 12/06/06 19/05/05 -
Price 3.85 4.25 3.45 3.25 3.30 2.35 1.79 -
P/RPS 1.19 0.35 0.32 0.32 0.41 0.33 0.24 30.56%
P/EPS 21.15 6.15 5.96 5.69 7.20 6.09 6.46 21.84%
EY 4.73 16.25 16.78 17.56 13.89 16.41 15.49 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 6.81 0.00 -
P/NAPS 3.08 1.02 0.95 1.02 1.19 1.02 0.84 24.16%

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