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

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	526,639	2,179,788	1,577,881	1,025,441	495,598	1,730,371	1,237,108	-43.38%
YoY %	-75.84%	38.15%	53.87%	106.91%	-71.36%	39.87%	-	-
Horiz. %	42.57%	176.20%	127.55%	82.89%	40.06%	139.87%	100.00%	-
PBT	40,933	167,457	127,433	83,309	40,107	150,624	105,433	-46.75%
YoY %	-75.56%	31.41%	52.96%	107.72%	-73.37%	42.86%	-	-
Horiz. %	38.82%	158.83%	120.87%	79.02%	38.04%	142.86%	100.00%	-
Tax	-11,500	-47,107	-35,800	-23,500	-11,300	-45,081	-32,000	-49.42%
YoY %	75.59%	-31.58%	-52.34%	-107.96%	74.93%	-40.88%	-	-
Horiz. %	35.94%	147.21%	111.87%	73.44%	35.31%	140.88%	100.00%	-
NP	29,433	120,350	91,633	59,809	28,807	105,543	73,433	-45.60%
YoY %	-75.54%	31.34%	53.21%	107.62%	-72.71%	43.73%	-	-
Horiz. %	40.08%	163.89%	124.78%	81.45%	39.23%	143.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,697	118,535	90,150	58,699	28,288	104,269	72,555	-46.08%
YoY %	-75.79%	31.49%	53.58%	107.50%	-72.87%	43.71%	-	-
Horiz. %	39.55%	163.37%	124.25%	80.90%	38.99%	143.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.09%	28.13%	28.09%	28.21%	28.17%	29.93%	30.35%	-
YoY %	-0.14%	0.14%	-0.43%	0.14%	-5.88%	-1.38%	-	-
Horiz. %	92.55%	92.69%	92.55%	92.95%	92.82%	98.62%	100.00%	-
Total Cost	497,206	2,059,438	1,486,248	965,632	466,791	1,624,828	1,163,675	-43.24%
YoY %	-75.86%	38.57%	53.91%	106.87%	-71.27%	39.63%	-	-
Horiz. %	42.73%	176.98%	127.72%	82.98%	40.11%	139.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	721,887	692,015	674,092	642,516	630,384	602,733	580,995	15.55%
YoY %	4.32%	2.66%	4.91%	1.92%	4.59%	3.74%	-	-
Horiz. %	124.25%	119.11%	116.02%	110.59%	108.50%	103.74%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	43,622	15,861	15,864	-	39,653	15,863	-
YoY %	-	175.03%	-0.02%	0.00%	-	149.97%	-	-
Horiz. %	-	274.99%	99.99%	100.01%	-	249.97%	100.00%	-
Div Payout %	-	36.80%	17.59%	27.03%	-	38.03%	21.86%	-
YoY %	-	109.21%	-34.92%	0.00%	-	73.97%	-	-
Horiz. %	-	168.34%	80.47%	123.65%	-	173.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	721,887	692,015	674,092	642,516	630,384	602,733	580,995	15.55%
YoY %	4.32%	2.66%	4.91%	1.92%	4.59%	3.74%	-	-
Horiz. %	124.25%	119.11%	116.02%	110.59%	108.50%	103.74%	100.00%	-
NOSH	198,320	198,285	198,262	198,307	198,234	198,267	198,291	0.00%
YoY %	0.02%	0.01%	-0.02%	0.04%	-0.02%	-0.01%	-	-
Horiz. %	100.01%	100.00%	99.99%	100.01%	99.97%	99.99%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	5.59%	5.52%	5.81%	5.83%	5.81%	6.10%	5.94%	-
YoY %	1.27%	-4.99%	-0.34%	0.34%	-4.75%	2.69%	-	-
Horiz. %	94.11%	92.93%	97.81%	98.15%	97.81%	102.69%	100.00%	-
ROE	3.98%	17.13%	13.37%	9.14%	4.49%	17.30%	12.49%	-
YoY %	-76.77%	28.12%	46.28%	103.56%	-74.05%	38.51%	-	-
Horiz. %	31.87%	137.15%	107.05%	73.18%	35.95%	138.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	265.55	1,099.32	795.85	517.10	250.01	872.74	623.88	-43.38%
YoY %	-75.84%	38.13%	53.91%	106.83%	-71.35%	39.89%	-	-
Horiz. %	42.56%	176.21%	127.56%	82.88%	40.07%	139.89%	100.00%	-
EPS	14.47	59.78	45.47	29.60	14.27	52.59	36.59	-46.09%
YoY %	-75.79%	31.47%	53.61%	107.43%	-72.87%	43.73%	-	-
Horiz. %	39.55%	163.38%	124.27%	80.90%	39.00%	143.73%	100.00%	-
DPS	0.00	22.00	8.00	8.00	0.00	20.00	8.00	-
YoY %	0.00%	175.00%	0.00%	0.00%	0.00%	150.00%	-	-
Horiz. %	0.00%	275.00%	100.00%	100.00%	0.00%	250.00%	100.00%	-
NAPS	3.64	3.49	3.40	3.24	3.18	3.04	2.93	15.54%
YoY %	4.30%	2.65%	4.94%	1.89%	4.61%	3.75%	-	-
Horiz. %	124.23%	119.11%	116.04%	110.58%	108.53%	103.75%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 198,246
RPS	66.49	275.22	199.22	129.47	62.57	218.47	156.20	-43.38%
YoY %	-75.84%	38.15%	53.87%	106.92%	-71.36%	39.87%	-	-
Horiz. %	42.57%	176.20%	127.54%	82.89%	40.06%	139.87%	100.00%	-
EPS	3.62	14.97	11.38	7.41	3.57	13.16	9.16	-46.11%
YoY %	-75.82%	31.55%	53.58%	107.56%	-72.87%	43.67%	-	-
Horiz. %	39.52%	163.43%	124.24%	80.90%	38.97%	143.67%	100.00%	-
DPS	0.00	5.51	2.00	2.00	0.00	5.01	2.00	-
YoY %	0.00%	175.50%	0.00%	0.00%	0.00%	150.50%	-	-
Horiz. %	0.00%	275.50%	100.00%	100.00%	0.00%	250.50%	100.00%	-
NAPS	0.9114	0.8737	0.8511	0.8112	0.7959	0.761	0.7336	15.55%
YoY %	4.31%	2.66%	4.92%	1.92%	4.59%	3.74%	-	-
Horiz. %	124.24%	119.10%	116.02%	110.58%	108.49%	103.74%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	282.35%	-17.07%	-32.79%	-50.81%	235.14%	-30.19%	-	-
Horiz. %	245.28%	64.15%	77.36%	115.09%	233.96%	69.81%	100.00%	-
P/EPS	23.84	6.22	7.26	10.71	21.72	6.08	8.96	91.89%
YoY %	283.28%	-14.33%	-32.21%	-50.69%	257.24%	-32.14%	-	-
Horiz. %	266.07%	69.42%	81.03%	119.53%	242.41%	67.86%	100.00%	-
EY	4.19	16.07	13.78	9.34	4.60	16.43	11.16	-47.92%
YoY %	-73.93%	16.62%	47.54%	103.04%	-72.00%	47.22%	-	-
Horiz. %	37.54%	144.00%	123.48%	83.69%	41.22%	147.22%	100.00%	-
DY	0.00	5.91	2.42	2.52	0.00	6.25	2.44	-
YoY %	0.00%	144.21%	-3.97%	0.00%	0.00%	156.15%	-	-
Horiz. %	0.00%	242.21%	99.18%	103.28%	0.00%	256.15%	100.00%	-
P/NAPS	0.95	1.07	0.97	0.98	0.97	1.05	1.12	-10.38%
YoY %	-11.21%	10.31%	-1.02%	1.03%	-7.62%	-6.25%	-	-
Horiz. %	84.82%	95.54%	86.61%	87.50%	86.61%	93.75%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	306.25%	-25.58%	-35.82%	-48.46%	261.11%	-36.84%	-	-
Horiz. %	228.07%	56.14%	75.44%	117.54%	228.07%	63.16%	100.00%	-
P/EPS	23.84	5.90	7.59	11.66	22.78	5.99	9.70	82.01%
YoY %	304.07%	-22.27%	-34.91%	-48.81%	280.30%	-38.25%	-	-
Horiz. %	245.77%	60.82%	78.25%	120.21%	234.85%	61.75%	100.00%	-
EY	4.19	16.93	13.18	8.58	4.39	16.70	10.31	-45.10%
YoY %	-75.25%	28.45%	53.61%	95.44%	-73.71%	61.98%	-	-
Horiz. %	40.64%	164.21%	127.84%	83.22%	42.58%	161.98%	100.00%	-
DY	0.00	6.23	2.32	2.32	0.00	6.35	2.25	-
YoY %	0.00%	168.53%	0.00%	0.00%	0.00%	182.22%	-	-
Horiz. %	0.00%	276.89%	103.11%	103.11%	0.00%	282.22%	100.00%	-
P/NAPS	0.95	1.01	1.01	1.06	1.02	1.04	1.21	-14.88%
YoY %	-5.94%	0.00%	-4.72%	3.92%	-1.92%	-14.05%	-	-
Horiz. %	78.51%	83.47%	83.47%	87.60%	84.30%	85.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos