[KFC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 107.5%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,334,309 1,206,883 1,088,051 1,025,441 808,370 723,750 723,177 10.74%
PBT 105,613 102,204 85,836 83,309 67,134 60,840 -61,589 -
Tax -31,700 -30,700 -24,100 -23,500 -20,200 -18,900 -14,319 14.15%
NP 73,913 71,504 61,736 59,809 46,934 41,940 -75,908 -
-
NP to SH 72,480 69,970 60,377 58,699 46,329 41,645 -76,095 -
-
Tax Rate 30.02% 30.04% 28.08% 28.21% 30.09% 31.07% - -
Total Cost 1,260,396 1,135,379 1,026,315 965,632 761,436 681,810 799,085 7.88%
-
Net Worth 1,030,897 836,705 731,662 642,516 574,899 483,875 356,881 19.32%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 23,789 19,827 15,862 15,864 15,859 7,932 7,930 20.08%
Div Payout % 32.82% 28.34% 26.27% 27.03% 34.23% 19.05% 0.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,030,897 836,705 731,662 642,516 574,899 483,875 356,881 19.32%
NOSH 792,997 198,271 198,282 198,307 198,241 198,309 198,267 25.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.54% 5.92% 5.67% 5.83% 5.81% 5.79% -10.50% -
ROE 7.03% 8.36% 8.25% 9.14% 8.06% 8.61% -21.32% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 168.26 608.70 548.74 517.10 407.77 364.96 364.75 -12.09%
EPS 9.14 35.29 30.45 29.60 23.37 21.00 -38.38 -
DPS 3.00 10.00 8.00 8.00 8.00 4.00 4.00 -4.67%
NAPS 1.30 4.22 3.69 3.24 2.90 2.44 1.80 -5.27%
Adjusted Per Share Value based on latest NOSH - 198,246
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 168.47 152.38 137.38 129.47 102.06 91.38 91.31 10.74%
EPS 9.15 8.83 7.62 7.41 5.85 5.26 -9.61 -
DPS 3.00 2.50 2.00 2.00 2.00 1.00 1.00 20.08%
NAPS 1.3016 1.0564 0.9238 0.8112 0.7259 0.6109 0.4506 19.32%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.85 5.06 3.47 3.17 3.33 2.29 1.70 -
P/RPS 2.29 0.83 0.63 0.61 0.82 0.63 0.47 30.18%
P/EPS 42.12 14.34 11.40 10.71 14.25 10.90 -4.43 -
EY 2.37 6.97 8.78 9.34 7.02 9.17 -22.58 -
DY 0.78 1.98 2.31 2.52 2.40 1.75 2.35 -16.78%
P/NAPS 2.96 1.20 0.94 0.98 1.15 0.94 0.94 21.05%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 -
Price 3.86 5.35 3.65 3.45 3.30 2.39 1.80 -
P/RPS 2.29 0.88 0.67 0.67 0.81 0.65 0.49 29.28%
P/EPS 42.23 15.16 11.99 11.66 14.12 11.38 -4.69 -
EY 2.37 6.60 8.34 8.58 7.08 8.79 -21.32 -
DY 0.78 1.87 2.19 2.32 2.42 1.67 2.22 -15.99%
P/NAPS 2.97 1.27 0.99 1.06 1.14 0.98 1.00 19.88%

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