[KFC] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 103.84%
YoY- 11.25%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,206,883 1,088,051 1,025,441 808,370 723,750 723,177 701,365 9.46%
PBT 102,204 85,836 83,309 67,134 60,840 -61,589 22,168 28.99%
Tax -30,700 -24,100 -23,500 -20,200 -18,900 -14,319 -7,960 25.21%
NP 71,504 61,736 59,809 46,934 41,940 -75,908 14,208 30.89%
-
NP to SH 69,970 60,377 58,699 46,329 41,645 -76,095 14,208 30.41%
-
Tax Rate 30.04% 28.08% 28.21% 30.09% 31.07% - 35.91% -
Total Cost 1,135,379 1,026,315 965,632 761,436 681,810 799,085 687,157 8.72%
-
Net Worth 836,705 731,662 642,516 574,899 483,875 356,881 380,465 14.02%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 19,827 15,862 15,864 15,859 7,932 7,930 7,926 16.50%
Div Payout % 28.34% 26.27% 27.03% 34.23% 19.05% 0.00% 55.79% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 836,705 731,662 642,516 574,899 483,875 356,881 380,465 14.02%
NOSH 198,271 198,282 198,307 198,241 198,309 198,267 198,158 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.92% 5.67% 5.83% 5.81% 5.79% -10.50% 2.03% -
ROE 8.36% 8.25% 9.14% 8.06% 8.61% -21.32% 3.73% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 608.70 548.74 517.10 407.77 364.96 364.75 353.94 9.45%
EPS 35.29 30.45 29.60 23.37 21.00 -38.38 7.17 30.40%
DPS 10.00 8.00 8.00 8.00 4.00 4.00 4.00 16.49%
NAPS 4.22 3.69 3.24 2.90 2.44 1.80 1.92 14.01%
Adjusted Per Share Value based on latest NOSH - 198,327
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 152.38 137.38 129.47 102.06 91.38 91.31 88.55 9.46%
EPS 8.83 7.62 7.41 5.85 5.26 -9.61 1.79 30.45%
DPS 2.50 2.00 2.00 2.00 1.00 1.00 1.00 16.49%
NAPS 1.0564 0.9238 0.8112 0.7259 0.6109 0.4506 0.4804 14.02%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.06 3.47 3.17 3.33 2.29 1.70 1.58 -
P/RPS 0.83 0.63 0.61 0.82 0.63 0.47 0.45 10.73%
P/EPS 14.34 11.40 10.71 14.25 10.90 -4.43 22.04 -6.90%
EY 6.97 8.78 9.34 7.02 9.17 -22.58 4.54 7.40%
DY 1.98 2.31 2.52 2.40 1.75 2.35 2.53 -4.00%
P/NAPS 1.20 0.94 0.98 1.15 0.94 0.94 0.82 6.54%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 -
Price 5.35 3.65 3.45 3.30 2.39 1.80 1.48 -
P/RPS 0.88 0.67 0.67 0.81 0.65 0.49 0.42 13.11%
P/EPS 15.16 11.99 11.66 14.12 11.38 -4.69 20.64 -5.01%
EY 6.60 8.34 8.58 7.08 8.79 -21.32 4.84 5.30%
DY 1.87 2.19 2.32 2.42 1.67 2.22 2.70 -5.93%
P/NAPS 1.27 0.99 1.06 1.14 0.98 1.00 0.77 8.69%

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