[KFC] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.82%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,522,358 2,297,431 2,179,788 1,730,371 1,523,839 1,456,547 1,410,933 10.16%
PBT 221,833 190,015 167,457 150,624 142,304 5,563 65,736 22.46%
Tax -62,131 -57,218 -47,107 -45,081 -43,255 -36,329 -17,642 23.33%
NP 159,702 132,797 120,350 105,543 99,049 -30,766 48,094 22.13%
-
NP to SH 156,848 130,403 118,535 104,269 98,280 -31,477 48,094 21.76%
-
Tax Rate 28.01% 30.11% 28.13% 29.93% 30.40% 653.05% 26.84% -
Total Cost 2,362,656 2,164,634 2,059,438 1,624,828 1,424,790 1,487,313 1,362,839 9.59%
-
Net Worth 991,347 594,906 691,785 602,942 531,351 444,052 410,283 15.83%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 19,826 47,588 43,610 39,666 35,690 31,715 27,751 -5.44%
Div Payout % 12.64% 36.49% 36.79% 38.04% 36.31% 0.00% 57.70% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 991,347 594,906 691,785 602,942 531,351 444,052 410,283 15.83%
NOSH 793,078 198,302 198,219 198,336 198,265 198,237 198,204 25.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.33% 5.78% 5.52% 6.10% 6.50% -2.11% 3.41% -
ROE 15.82% 21.92% 17.13% 17.29% 18.50% -7.09% 11.72% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 318.05 1,158.55 1,099.69 872.44 768.59 734.75 711.86 -12.56%
EPS 19.78 65.76 59.80 52.57 49.57 -15.88 24.26 -3.34%
DPS 2.50 24.00 22.00 20.00 18.00 16.00 14.00 -24.94%
NAPS 1.25 3.00 3.49 3.04 2.68 2.24 2.07 -8.05%
Adjusted Per Share Value based on latest NOSH - 198,336
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 318.47 290.07 275.22 218.47 192.40 183.90 178.14 10.16%
EPS 19.80 16.46 14.97 13.16 12.41 -3.97 6.07 21.77%
DPS 2.50 6.01 5.51 5.01 4.51 4.00 3.50 -5.45%
NAPS 1.2517 0.7511 0.8734 0.7613 0.6709 0.5607 0.518 15.83%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.82 3.70 3.72 3.20 2.70 2.05 1.79 -
P/RPS 1.20 0.32 0.34 0.37 0.35 0.28 0.25 29.86%
P/EPS 19.32 5.63 6.22 6.09 5.45 -12.91 7.38 17.38%
EY 5.18 17.77 16.08 16.43 18.36 -7.75 13.56 -14.81%
DY 0.65 6.49 5.91 6.25 6.67 7.80 7.82 -33.92%
P/NAPS 3.06 1.23 1.07 1.05 1.01 0.92 0.86 23.54%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 24/02/06 18/02/05 -
Price 3.85 3.97 3.53 3.15 2.85 1.98 1.95 -
P/RPS 1.21 0.34 0.32 0.36 0.37 0.27 0.27 28.38%
P/EPS 19.47 6.04 5.90 5.99 5.75 -12.47 8.04 15.87%
EY 5.14 16.56 16.94 16.69 17.39 -8.02 12.44 -13.69%
DY 0.65 6.05 6.23 6.35 6.32 8.08 7.18 -32.97%
P/NAPS 3.08 1.32 1.01 1.04 1.06 0.88 0.94 21.86%

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