[KFC] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 107.5%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 526,639 2,179,788 1,577,881 1,025,441 495,598 1,730,371 1,237,108 -43.38%
PBT 40,933 167,457 127,433 83,309 40,107 150,624 105,433 -46.75%
Tax -11,500 -47,107 -35,800 -23,500 -11,300 -45,081 -32,000 -49.42%
NP 29,433 120,350 91,633 59,809 28,807 105,543 73,433 -45.60%
-
NP to SH 28,697 118,535 90,150 58,699 28,288 104,269 72,555 -46.08%
-
Tax Rate 28.09% 28.13% 28.09% 28.21% 28.17% 29.93% 30.35% -
Total Cost 497,206 2,059,438 1,486,248 965,632 466,791 1,624,828 1,163,675 -43.24%
-
Net Worth 721,887 692,015 674,092 642,516 630,384 602,733 580,995 15.55%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 43,622 15,861 15,864 - 39,653 15,863 -
Div Payout % - 36.80% 17.59% 27.03% - 38.03% 21.86% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 721,887 692,015 674,092 642,516 630,384 602,733 580,995 15.55%
NOSH 198,320 198,285 198,262 198,307 198,234 198,267 198,291 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.59% 5.52% 5.81% 5.83% 5.81% 6.10% 5.94% -
ROE 3.98% 17.13% 13.37% 9.14% 4.49% 17.30% 12.49% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 265.55 1,099.32 795.85 517.10 250.01 872.74 623.88 -43.38%
EPS 14.47 59.78 45.47 29.60 14.27 52.59 36.59 -46.09%
DPS 0.00 22.00 8.00 8.00 0.00 20.00 8.00 -
NAPS 3.64 3.49 3.40 3.24 3.18 3.04 2.93 15.54%
Adjusted Per Share Value based on latest NOSH - 198,246
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 66.49 275.22 199.22 129.47 62.57 218.47 156.20 -43.38%
EPS 3.62 14.97 11.38 7.41 3.57 13.16 9.16 -46.11%
DPS 0.00 5.51 2.00 2.00 0.00 5.01 2.00 -
NAPS 0.9114 0.8737 0.8511 0.8112 0.7959 0.761 0.7336 15.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.45 3.72 3.30 3.17 3.10 3.20 3.28 -
P/RPS 1.30 0.34 0.41 0.61 1.24 0.37 0.53 81.77%
P/EPS 23.84 6.22 7.26 10.71 21.72 6.08 8.96 91.89%
EY 4.19 16.07 13.78 9.34 4.60 16.43 11.16 -47.92%
DY 0.00 5.91 2.42 2.52 0.00 6.25 2.44 -
P/NAPS 0.95 1.07 0.97 0.98 0.97 1.05 1.12 -10.38%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 28/11/07 -
Price 3.45 3.53 3.45 3.45 3.25 3.15 3.55 -
P/RPS 1.30 0.32 0.43 0.67 1.30 0.36 0.57 73.17%
P/EPS 23.84 5.90 7.59 11.66 22.78 5.99 9.70 82.01%
EY 4.19 16.93 13.18 8.58 4.39 16.70 10.31 -45.10%
DY 0.00 6.23 2.32 2.32 0.00 6.35 2.25 -
P/NAPS 0.95 1.01 1.01 1.06 1.02 1.04 1.21 -14.88%

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