[KFC] YoY Cumulative 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- 117.82%
YoY- 154.73%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,088,051 1,025,441 808,370 723,750 723,177 701,365 660,497 8.66%
PBT 85,836 83,309 67,134 60,840 -61,589 22,168 24,930 22.85%
Tax -24,100 -23,500 -20,200 -18,900 -14,319 -7,960 -10,894 14.13%
NP 61,736 59,809 46,934 41,940 -75,908 14,208 14,036 27.97%
-
NP to SH 60,377 58,699 46,329 41,645 -76,095 14,208 14,036 27.49%
-
Tax Rate 28.08% 28.21% 30.09% 31.07% - 35.91% 43.70% -
Total Cost 1,026,315 965,632 761,436 681,810 799,085 687,157 646,461 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 15,862 15,864 15,859 7,932 7,930 7,926 - -
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 8.25% 9.14% 8.06% 8.61% -21.32% 3.73% 4.18% -
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 548.74 517.10 407.77 364.96 364.75 353.94 338.34 8.38%
EPS 30.45 29.60 23.37 21.00 -38.38 7.17 7.19 27.16%
DPS 8.00 8.00 8.00 4.00 4.00 4.00 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 137.38 129.47 102.06 91.38 91.31 88.55 83.39 8.66%
EPS 7.62 7.41 5.85 5.26 -9.61 1.79 1.77 27.51%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 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 0.63 0.61 0.82 0.63 0.47 0.45 0.53 2.91%
P/EPS 11.40 10.71 14.25 10.90 -4.43 22.04 25.03 -12.27%
EY 8.78 9.34 7.02 9.17 -22.58 4.54 3.99 14.03%
DY 2.31 2.52 2.40 1.75 2.35 2.53 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 0.67 0.67 0.81 0.65 0.49 0.42 0.66 0.25%
P/EPS 11.99 11.66 14.12 11.38 -4.69 20.64 30.88 -14.57%
EY 8.34 8.58 7.08 8.79 -21.32 4.84 3.24 17.05%
DY 2.19 2.32 2.42 1.67 2.22 2.70 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