[KFC] YoY TTM 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- -0.54%
YoY- 8.6%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,462,663 2,275,109 2,071,144 1,655,592 1,481,504 1,441,705 1,423,755 9.55%
PBT 213,176 175,303 172,624 147,816 140,264 -1,579 58,234 24.13%
Tax -66,818 -49,307 -48,881 -44,255 -45,035 -28,559 -20,958 21.30%
NP 146,358 125,996 123,743 103,561 95,229 -30,138 37,276 25.58%
-
NP to SH 143,198 123,764 121,864 102,408 94,297 -30,411 37,276 25.13%
-
Tax Rate 31.34% 28.13% 28.32% 29.94% 32.11% - 35.99% -
Total Cost 2,316,305 2,149,113 1,947,401 1,552,031 1,386,275 1,471,843 1,386,479 8.92%
-
Net Worth 863,949 755,567 674,233 580,817 497,578 370,599 382,150 14.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 51,554 43,610 39,660 43,623 19,827 39,641 31,460 8.57%
Div Payout % 36.00% 35.24% 32.54% 42.60% 21.03% 0.00% 84.40% -
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 863,949 755,567 674,233 580,817 497,578 370,599 382,150 14.55%
NOSH 792,614 198,311 198,303 198,231 198,238 198,181 198,005 25.99%
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 5.94% 5.54% 5.97% 6.26% 6.43% -2.09% 2.62% -
ROE 16.57% 16.38% 18.07% 17.63% 18.95% -8.21% 9.75% -
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 310.70 1,147.24 1,044.43 835.18 747.33 727.47 719.05 -13.04%
EPS 18.07 62.41 61.45 51.66 47.57 -15.35 18.83 -0.68%
DPS 6.50 22.00 20.00 22.00 10.00 20.00 16.00 -13.93%
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 310.93 287.25 261.50 209.03 187.05 182.03 179.76 9.55%
EPS 18.08 15.63 15.39 12.93 11.91 -3.84 4.71 25.11%
DPS 6.51 5.51 5.01 5.51 2.50 5.01 3.97 8.58%
NAPS 1.0908 0.954 0.8513 0.7333 0.6282 0.4679 0.4825 14.55%
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 1.00 0.33 0.32 0.39 0.33 0.25 0.23 27.74%
P/EPS 17.27 6.09 5.37 6.35 5.21 -11.80 8.76 11.97%
EY 5.79 16.42 18.62 15.75 19.18 -8.48 11.41 -10.68%
DY 2.08 5.79 6.06 6.71 4.03 11.05 9.70 -22.62%
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 1.26 0.32 0.33 0.43 0.33 0.26 0.24 31.81%
P/EPS 21.70 5.93 5.61 6.87 5.21 -12.12 9.30 15.15%
EY 4.61 16.87 17.81 14.55 19.18 -8.25 10.76 -13.16%
DY 1.66 5.95 5.80 6.20 4.03 10.75 9.14 -24.73%
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