[KFC] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.42%
YoY- 19.92%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 697,833 631,551 585,151 552,440 428,738 381,605 357,221 11.80%
PBT 48,916 56,236 49,443 44,124 38,299 39,081 26,809 10.53%
Tax -14,700 -16,900 -13,900 -12,300 -11,800 -12,100 -7,916 10.86%
NP 34,216 39,336 35,543 31,824 26,499 26,981 18,893 10.39%
-
NP to SH 33,524 38,204 35,002 31,451 26,226 26,782 18,748 10.16%
-
Tax Rate 30.05% 30.05% 28.11% 27.88% 30.81% 30.96% 29.53% -
Total Cost 663,617 592,215 549,608 520,616 402,239 354,624 338,328 11.87%
-
Net Worth 1,054,064 863,949 755,567 674,233 580,817 497,578 370,599 19.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 11,890 -
Div Payout % - - - - - - 63.42% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,054,064 863,949 755,567 674,233 580,817 497,578 370,599 19.02%
NOSH 792,529 792,614 198,311 198,303 198,231 198,238 198,181 25.97%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.90% 6.23% 6.07% 5.76% 6.18% 7.07% 5.29% -
ROE 3.18% 4.42% 4.63% 4.66% 4.52% 5.38% 5.06% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 88.05 79.68 295.07 278.58 216.28 192.50 180.25 -11.25%
EPS 4.23 4.82 17.65 15.86 13.23 13.51 9.46 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.33 1.09 3.81 3.40 2.93 2.51 1.87 -5.51%
Adjusted Per Share Value based on latest NOSH - 198,303
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 88.11 79.74 73.88 69.75 54.13 48.18 45.10 11.80%
EPS 4.23 4.82 4.42 3.97 3.31 3.38 2.37 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.3308 1.0908 0.954 0.8513 0.7333 0.6282 0.4679 19.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.30 3.12 3.80 3.30 3.28 2.48 1.81 -
P/RPS 3.75 3.92 1.29 1.18 1.52 1.29 1.00 24.63%
P/EPS 78.01 64.73 21.53 20.81 24.79 18.36 19.13 26.38%
EY 1.28 1.54 4.64 4.81 4.03 5.45 5.23 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
P/NAPS 2.48 2.86 1.00 0.97 1.12 0.99 0.97 16.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 24/11/10 24/11/09 20/11/08 28/11/07 20/11/06 10/11/05 -
Price 3.28 3.92 3.70 3.45 3.55 2.48 1.86 -
P/RPS 3.73 4.92 1.25 1.24 1.64 1.29 1.03 23.90%
P/EPS 77.54 81.33 20.96 21.75 26.83 18.36 19.66 25.68%
EY 1.29 1.23 4.77 4.60 3.73 5.45 5.09 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 2.47 3.60 0.97 1.01 1.21 0.99 0.99 16.45%

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