[KFC] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 64.31%
YoY- 219.32%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,673,202 1,577,881 1,237,108 1,105,355 1,080,398 1,049,626 1,006,435 8.83%
PBT 135,279 127,433 105,433 99,921 -34,780 32,535 40,357 22.31%
Tax -38,000 -35,800 -32,000 -31,000 -22,235 -11,377 -16,211 15.24%
NP 97,279 91,633 73,433 68,921 -57,015 21,158 24,146 26.11%
-
NP to SH 95,379 90,150 72,555 68,427 -57,347 21,158 24,146 25.70%
-
Tax Rate 28.09% 28.09% 30.35% 31.02% - 34.97% 40.17% -
Total Cost 1,575,923 1,486,248 1,163,675 1,036,434 1,137,413 1,028,468 982,289 8.18%
-
Net Worth 755,496 674,092 580,995 497,686 370,812 382,707 348,015 13.77%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 15,863 15,861 15,863 7,931 19,829 7,931 - -
Div Payout % 16.63% 17.59% 21.86% 11.59% 0.00% 37.49% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 755,496 674,092 580,995 497,686 370,812 382,707 348,015 13.77%
NOSH 198,293 198,262 198,291 198,281 198,295 198,294 195,514 0.23%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.81% 5.81% 5.94% 6.24% -5.28% 2.02% 2.40% -
ROE 12.62% 13.37% 12.49% 13.75% -15.47% 5.53% 6.94% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 843.80 795.85 623.88 557.47 544.84 529.33 514.76 8.57%
EPS 48.10 45.47 36.59 34.51 -28.92 10.67 12.35 25.40%
DPS 8.00 8.00 8.00 4.00 10.00 4.00 0.00 -
NAPS 3.81 3.40 2.93 2.51 1.87 1.93 1.78 13.50%
Adjusted Per Share Value based on latest NOSH - 198,238
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 211.26 199.22 156.20 139.56 136.41 132.52 127.07 8.83%
EPS 12.04 11.38 9.16 8.64 -7.24 2.67 3.05 25.68%
DPS 2.00 2.00 2.00 1.00 2.50 1.00 0.00 -
NAPS 0.9539 0.8511 0.7336 0.6284 0.4682 0.4832 0.4394 13.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.80 3.30 3.28 2.48 1.81 1.65 2.10 -
P/RPS 0.45 0.41 0.53 0.44 0.33 0.31 0.41 1.56%
P/EPS 7.90 7.26 8.96 7.19 -6.26 15.46 17.00 -11.98%
EY 12.66 13.78 11.16 13.92 -15.98 6.47 5.88 13.62%
DY 2.11 2.42 2.44 1.61 5.52 2.42 0.00 -
P/NAPS 1.00 0.97 1.12 0.99 0.97 0.85 1.18 -2.71%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 20/11/08 28/11/07 20/11/06 10/11/05 29/10/04 20/11/03 -
Price 3.70 3.45 3.55 2.48 1.86 1.75 2.18 -
P/RPS 0.44 0.43 0.57 0.44 0.34 0.33 0.42 0.77%
P/EPS 7.69 7.59 9.70 7.19 -6.43 16.40 17.65 -12.91%
EY 13.00 13.18 10.31 13.92 -15.55 6.10 5.67 14.81%
DY 2.16 2.32 2.25 1.61 5.38 2.29 0.00 -
P/NAPS 0.97 1.01 1.21 0.99 0.99 0.91 1.22 -3.74%

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