[KFC] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.61%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,838,434 1,673,202 1,577,881 1,237,108 1,105,355 1,080,398 1,049,626 9.78%
PBT 158,440 135,279 127,433 105,433 99,921 -34,780 32,535 30.17%
Tax -47,600 -38,000 -35,800 -32,000 -31,000 -22,235 -11,377 26.92%
NP 110,840 97,279 91,633 73,433 68,921 -57,015 21,158 31.76%
-
NP to SH 108,174 95,379 90,150 72,555 68,427 -57,347 21,158 31.23%
-
Tax Rate 30.04% 28.09% 28.09% 30.35% 31.02% - 34.97% -
Total Cost 1,727,594 1,575,923 1,486,248 1,163,675 1,036,434 1,137,413 1,028,468 9.02%
-
Net Worth 864,440 755,496 674,092 580,995 497,686 370,812 382,707 14.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 79,306 15,863 15,861 15,863 7,931 19,829 7,931 46.75%
Div Payout % 73.31% 16.63% 17.59% 21.86% 11.59% 0.00% 37.49% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 864,440 755,496 674,092 580,995 497,686 370,812 382,707 14.53%
NOSH 793,064 198,293 198,262 198,291 198,281 198,295 198,294 25.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.03% 5.81% 5.81% 5.94% 6.24% -5.28% 2.02% -
ROE 12.51% 12.62% 13.37% 12.49% 13.75% -15.47% 5.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 231.81 843.80 795.85 623.88 557.47 544.84 529.33 -12.85%
EPS 13.64 48.10 45.47 36.59 34.51 -28.92 10.67 4.17%
DPS 10.00 8.00 8.00 8.00 4.00 10.00 4.00 16.49%
NAPS 1.09 3.81 3.40 2.93 2.51 1.87 1.93 -9.07%
Adjusted Per Share Value based on latest NOSH - 198,231
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 232.12 211.26 199.22 156.20 139.56 136.41 132.52 9.78%
EPS 13.66 12.04 11.38 9.16 8.64 -7.24 2.67 31.25%
DPS 10.01 2.00 2.00 2.00 1.00 2.50 1.00 46.77%
NAPS 1.0914 0.9539 0.8511 0.7336 0.6284 0.4682 0.4832 14.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.12 3.80 3.30 3.28 2.48 1.81 1.65 -
P/RPS 1.35 0.45 0.41 0.53 0.44 0.33 0.31 27.77%
P/EPS 22.87 7.90 7.26 8.96 7.19 -6.26 15.46 6.74%
EY 4.37 12.66 13.78 11.16 13.92 -15.98 6.47 -6.32%
DY 3.21 2.11 2.42 2.44 1.61 5.52 2.42 4.81%
P/NAPS 2.86 1.00 0.97 1.12 0.99 0.97 0.85 22.40%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 20/11/08 28/11/07 20/11/06 10/11/05 29/10/04 -
Price 3.92 3.70 3.45 3.55 2.48 1.86 1.75 -
P/RPS 1.69 0.44 0.43 0.57 0.44 0.34 0.33 31.27%
P/EPS 28.74 7.69 7.59 9.70 7.19 -6.43 16.40 9.79%
EY 3.48 13.00 13.18 10.31 13.92 -15.55 6.10 -8.92%
DY 2.55 2.16 2.32 2.25 1.61 5.38 2.29 1.80%
P/NAPS 3.60 0.97 1.01 1.21 0.99 0.99 0.91 25.74%

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