[KFC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.22%
YoY- 412.23%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,297,431 2,179,788 1,730,371 1,523,839 1,456,547 1,410,933 1,380,564 8.85%
PBT 190,015 167,457 150,624 142,304 5,563 65,736 66,056 19.23%
Tax -57,218 -47,107 -45,081 -43,255 -36,329 -17,642 -25,792 14.18%
NP 132,797 120,350 105,543 99,049 -30,766 48,094 40,264 21.98%
-
NP to SH 130,403 118,535 104,269 98,280 -31,477 48,094 40,264 21.61%
-
Tax Rate 30.11% 28.13% 29.93% 30.40% 653.05% 26.84% 39.05% -
Total Cost 2,164,634 2,059,438 1,624,828 1,424,790 1,487,313 1,362,839 1,340,300 8.30%
-
Net Worth 594,906 691,785 602,942 531,351 444,052 410,283 366,674 8.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 47,588 43,610 39,666 35,690 31,715 27,751 23,529 12.44%
Div Payout % 36.49% 36.79% 38.04% 36.31% 0.00% 57.70% 58.44% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 594,906 691,785 602,942 531,351 444,052 410,283 366,674 8.39%
NOSH 198,302 198,219 198,336 198,265 198,237 198,204 196,082 0.18%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.78% 5.52% 6.10% 6.50% -2.11% 3.41% 2.92% -
ROE 21.92% 17.13% 17.29% 18.50% -7.09% 11.72% 10.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,158.55 1,099.69 872.44 768.59 734.75 711.86 704.07 8.64%
EPS 65.76 59.80 52.57 49.57 -15.88 24.26 20.53 21.39%
DPS 24.00 22.00 20.00 18.00 16.00 14.00 12.00 12.23%
NAPS 3.00 3.49 3.04 2.68 2.24 2.07 1.87 8.18%
Adjusted Per Share Value based on latest NOSH - 198,265
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 290.07 275.22 218.47 192.40 183.90 178.14 174.31 8.85%
EPS 16.46 14.97 13.16 12.41 -3.97 6.07 5.08 21.62%
DPS 6.01 5.51 5.01 4.51 4.00 3.50 2.97 12.45%
NAPS 0.7511 0.8734 0.7613 0.6709 0.5607 0.518 0.463 8.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.70 3.72 3.20 2.70 2.05 1.79 2.21 -
P/RPS 0.32 0.34 0.37 0.35 0.28 0.25 0.31 0.53%
P/EPS 5.63 6.22 6.09 5.45 -12.91 7.38 10.76 -10.22%
EY 17.77 16.08 16.43 18.36 -7.75 13.56 9.29 11.40%
DY 6.49 5.91 6.25 6.67 7.80 7.82 5.43 3.01%
P/NAPS 1.23 1.07 1.05 1.01 0.92 0.86 1.18 0.69%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 22/02/08 15/02/07 24/02/06 18/02/05 26/02/04 -
Price 3.97 3.53 3.15 2.85 1.98 1.95 2.22 -
P/RPS 0.34 0.32 0.36 0.37 0.27 0.27 0.32 1.01%
P/EPS 6.04 5.90 5.99 5.75 -12.47 8.04 10.81 -9.23%
EY 16.56 16.94 16.69 17.39 -8.02 12.44 9.25 10.18%
DY 6.05 6.23 6.35 6.32 8.08 7.18 5.41 1.87%
P/NAPS 1.32 1.01 1.04 1.06 0.88 0.94 1.19 1.74%

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