[KFC] YoY 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- 17.82%
YoY- 125.08%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 561,412 529,843 405,613 370,780 359,707 348,654 330,011 9.25%
PBT 44,903 43,202 34,178 33,496 -82,129 12,014 9,242 30.11%
Tax -12,600 -12,200 -10,300 -10,834 -7,574 -1,585 -4,821 17.34%
NP 32,303 31,002 23,878 22,662 -89,703 10,429 4,421 39.25%
-
NP to SH 31,680 30,411 23,601 22,526 -89,831 10,429 4,421 38.80%
-
Tax Rate 28.06% 28.24% 30.14% 32.34% - 13.19% 52.16% -
Total Cost 529,109 498,841 381,735 348,118 449,410 338,225 325,590 8.42%
-
Net Worth 731,534 642,318 575,150 483,833 356,865 380,678 334,983 13.88%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 15,859 15,859 15,866 - 7,930 7,930 - -
Div Payout % 50.06% 52.15% 67.23% - 0.00% 76.05% - -
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 731,534 642,318 575,150 483,833 356,865 380,678 334,983 13.88%
NOSH 198,247 198,246 198,327 198,292 198,258 198,269 194,757 0.29%
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 5.75% 5.85% 5.89% 6.11% -24.94% 2.99% 1.34% -
ROE 4.33% 4.73% 4.10% 4.66% -25.17% 2.74% 1.32% -
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 283.19 267.26 204.52 186.99 181.43 175.85 169.45 8.92%
EPS 15.98 15.34 11.90 11.36 -45.31 5.26 2.27 38.39%
DPS 8.00 8.00 8.00 0.00 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 70.88 66.90 51.21 46.81 45.42 44.02 41.67 9.24%
EPS 4.00 3.84 2.98 2.84 -11.34 1.32 0.56 38.73%
DPS 2.00 2.00 2.00 0.00 1.00 1.00 0.00 -
NAPS 0.9236 0.811 0.7262 0.6109 0.4506 0.4806 0.4229 13.89%
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 1.23 1.19 1.63 1.22 0.94 0.90 1.06 2.50%
P/EPS 21.71 20.66 27.98 20.16 -3.75 30.04 79.30 -19.40%
EY 4.61 4.84 3.57 4.96 -26.65 3.33 1.26 24.10%
DY 2.31 2.52 2.40 0.00 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 1.29 1.29 1.61 1.28 0.99 0.84 1.31 -0.25%
P/EPS 22.84 22.49 27.73 21.04 -3.97 28.14 97.80 -21.50%
EY 4.38 4.45 3.61 4.75 -25.17 3.55 1.02 27.46%
DY 2.19 2.32 2.42 0.00 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