[KFC] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.91%
YoY- 154.73%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,611,028 1,523,839 1,473,806 1,447,500 1,411,880 1,456,547 1,440,530 7.74%
PBT 131,824 142,304 133,228 121,680 109,376 5,563 -46,373 -
Tax -39,600 -43,255 -41,333 -37,800 -32,264 -37,252 -29,646 21.30%
NP 92,224 99,049 91,894 83,880 77,112 -31,689 -76,020 -
-
NP to SH 90,912 98,280 91,236 83,290 76,476 -32,459 -76,462 -
-
Tax Rate 30.04% 30.40% 31.02% 31.07% 29.50% 669.64% - -
Total Cost 1,518,804 1,424,790 1,381,912 1,363,620 1,334,768 1,488,236 1,516,550 0.09%
-
Net Worth 551,342 529,398 497,686 483,875 458,141 436,079 370,812 30.30%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 35,689 10,575 15,864 31,732 31,714 26,439 -
Div Payout % - 36.31% 11.59% 19.05% 41.49% 0.00% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 551,342 529,398 497,686 483,875 458,141 436,079 370,812 30.30%
NOSH 198,324 198,276 198,281 198,309 198,329 198,217 198,295 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.72% 6.50% 6.24% 5.79% 5.46% -2.18% -5.28% -
ROE 16.49% 18.56% 18.33% 17.21% 16.69% -7.44% -20.62% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 812.32 768.54 743.29 729.92 711.88 734.82 726.46 7.73%
EPS 45.84 49.57 46.01 42.00 38.56 -16.37 -38.56 -
DPS 0.00 18.00 5.33 8.00 16.00 16.00 13.33 -
NAPS 2.78 2.67 2.51 2.44 2.31 2.20 1.87 30.28%
Adjusted Per Share Value based on latest NOSH - 198,292
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 203.41 192.40 186.08 182.76 178.26 183.90 181.88 7.75%
EPS 11.48 12.41 11.52 10.52 9.66 -4.10 -9.65 -
DPS 0.00 4.51 1.34 2.00 4.01 4.00 3.34 -
NAPS 0.6961 0.6684 0.6284 0.6109 0.5784 0.5506 0.4682 30.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.80 2.70 2.48 2.29 1.92 2.05 1.81 -
P/RPS 0.34 0.35 0.33 0.31 0.27 0.28 0.25 22.77%
P/EPS 6.11 5.45 5.39 5.45 4.98 -12.52 -4.69 -
EY 16.37 18.36 18.55 18.34 20.08 -7.99 -21.30 -
DY 0.00 6.67 2.15 3.49 8.33 7.80 7.37 -
P/NAPS 1.01 1.01 0.99 0.94 0.83 0.93 0.97 2.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 20/11/06 29/08/06 12/06/06 24/02/06 10/11/05 -
Price 3.30 2.85 2.48 2.39 2.35 1.98 1.86 -
P/RPS 0.41 0.37 0.33 0.33 0.33 0.27 0.26 35.51%
P/EPS 7.20 5.75 5.39 5.69 6.09 -12.09 -4.82 -
EY 13.89 17.39 18.55 17.57 16.41 -8.27 -20.73 -
DY 0.00 6.32 2.15 3.35 6.81 8.08 7.17 -
P/NAPS 1.19 1.07 0.99 0.98 1.02 0.90 0.99 13.06%

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