[KFC] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.87%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 600,676 526,639 495,598 402,757 352,970 363,470 352,711 9.27%
PBT 50,118 40,933 40,107 32,956 27,344 20,540 10,154 30.46%
Tax -15,100 -11,500 -11,300 -9,900 -8,066 -6,804 -6,375 15.44%
NP 35,018 29,433 28,807 23,056 19,278 13,736 3,779 44.90%
-
NP to SH 34,243 28,697 28,288 22,728 19,119 13,736 3,779 44.36%
-
Tax Rate 30.13% 28.09% 28.17% 30.04% 29.50% 33.13% 62.78% -
Total Cost 565,658 497,206 466,791 379,701 333,692 349,734 348,932 8.38%
-
Net Worth 824,845 721,887 630,384 551,342 458,141 424,170 373,942 14.08%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 7,933 - - -
Div Payout % - - - - 41.49% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 824,845 721,887 630,384 551,342 458,141 424,170 373,942 14.08%
NOSH 198,280 198,320 198,234 198,324 198,329 198,210 197,853 0.03%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.83% 5.59% 5.81% 5.72% 5.46% 3.78% 1.07% -
ROE 4.15% 3.98% 4.49% 4.12% 4.17% 3.24% 1.01% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 302.94 265.55 250.01 203.08 177.97 183.38 178.27 9.23%
EPS 17.27 14.47 14.27 11.46 9.64 6.93 1.91 44.31%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 4.16 3.64 3.18 2.78 2.31 2.14 1.89 14.04%
Adjusted Per Share Value based on latest NOSH - 198,324
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 75.84 66.49 62.57 50.85 44.57 45.89 44.53 9.27%
EPS 4.32 3.62 3.57 2.87 2.41 1.73 0.48 44.20%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0414 0.9114 0.7959 0.6961 0.5784 0.5356 0.4721 14.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.97 3.45 3.10 2.80 1.92 1.86 2.15 -
P/RPS 1.31 1.30 1.24 1.38 1.08 1.01 1.21 1.33%
P/EPS 22.99 23.84 21.72 24.43 19.92 26.84 112.57 -23.25%
EY 4.35 4.19 4.60 4.09 5.02 3.73 0.89 30.25%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.95 0.95 0.97 1.01 0.83 0.87 1.14 -2.99%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 21/05/09 21/05/08 22/05/07 12/06/06 19/05/05 27/05/04 -
Price 4.25 3.45 3.25 3.30 2.35 1.79 1.94 -
P/RPS 1.40 1.30 1.30 1.62 1.32 0.98 1.09 4.25%
P/EPS 24.61 23.84 22.78 28.80 24.38 25.83 101.57 -21.03%
EY 4.06 4.19 4.39 3.47 4.10 3.87 0.98 26.71%
DY 0.00 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.02 0.95 1.02 1.19 1.02 0.84 1.03 -0.16%

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