[KFC] YoY TTM 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- 9.31%
YoY- 410.08%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,275,109 2,071,144 1,655,592 1,481,504 1,441,705 1,423,755 1,352,496 9.04%
PBT 175,303 172,624 147,816 140,264 -1,579 58,234 70,596 16.35%
Tax -49,307 -48,881 -44,255 -45,035 -28,559 -20,958 -29,735 8.78%
NP 125,996 123,743 103,561 95,229 -30,138 37,276 40,861 20.62%
-
NP to SH 123,764 121,864 102,408 94,297 -30,411 37,276 40,861 20.26%
-
Tax Rate 28.13% 28.32% 29.94% 32.11% - 35.99% 42.12% -
Total Cost 2,149,113 1,947,401 1,552,031 1,386,275 1,471,843 1,386,479 1,311,635 8.56%
-
Net Worth 755,567 674,233 580,817 497,578 370,599 382,150 348,081 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 43,610 39,660 43,623 19,827 39,641 31,460 17,472 16.45%
Div Payout % 35.24% 32.54% 42.60% 21.03% 0.00% 84.40% 42.76% -
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 755,567 674,233 580,817 497,578 370,599 382,150 348,081 13.77%
NOSH 198,311 198,303 198,231 198,238 198,181 198,005 195,551 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 5.54% 5.97% 6.26% 6.43% -2.09% 2.62% 3.02% -
ROE 16.38% 18.07% 17.63% 18.95% -8.21% 9.75% 11.74% -
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 1,147.24 1,044.43 835.18 747.33 727.47 719.05 691.63 8.79%
EPS 62.41 61.45 51.66 47.57 -15.35 18.83 20.90 19.98%
DPS 22.00 20.00 22.00 10.00 20.00 16.00 9.00 16.04%
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 287.25 261.50 209.03 187.05 182.03 179.76 170.76 9.04%
EPS 15.63 15.39 12.93 11.91 -3.84 4.71 5.16 20.26%
DPS 5.51 5.01 5.51 2.50 5.01 3.97 2.21 16.43%
NAPS 0.954 0.8513 0.7333 0.6282 0.4679 0.4825 0.4395 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 0.33 0.32 0.39 0.33 0.25 0.23 0.30 1.59%
P/EPS 6.09 5.37 6.35 5.21 -11.80 8.76 10.05 -8.00%
EY 16.42 18.62 15.75 19.18 -8.48 11.41 9.95 8.69%
DY 5.79 6.06 6.71 4.03 11.05 9.70 4.29 5.11%
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 0.32 0.33 0.43 0.33 0.26 0.24 0.32 0.00%
P/EPS 5.93 5.61 6.87 5.21 -12.12 9.30 10.43 -8.97%
EY 16.87 17.81 14.55 19.18 -8.25 10.76 9.58 9.88%
DY 5.95 5.80 6.20 4.03 10.75 9.14 4.13 6.26%
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