[KFC] QoQ Cumulative Quarter 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- 43.63%
YoY- 402.78%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,237,108 808,370 402,757 1,523,839 1,105,355 723,750 352,970 130.55%
PBT 105,433 67,134 32,956 142,304 99,921 60,840 27,344 145.68%
Tax -32,000 -20,200 -9,900 -43,255 -31,000 -18,900 -8,066 150.39%
NP 73,433 46,934 23,056 99,049 68,921 41,940 19,278 143.70%
-
NP to SH 72,555 46,329 22,728 98,280 68,427 41,645 19,119 143.09%
-
Tax Rate 30.35% 30.09% 30.04% 30.40% 31.02% 31.07% 29.50% -
Total Cost 1,163,675 761,436 379,701 1,424,790 1,036,434 681,810 333,692 129.78%
-
Net Worth 580,995 574,899 551,342 529,398 497,686 483,875 458,141 17.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 15,863 15,859 - 35,689 7,931 7,932 7,933 58.65%
Div Payout % 21.86% 34.23% - 36.31% 11.59% 19.05% 41.49% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 580,995 574,899 551,342 529,398 497,686 483,875 458,141 17.14%
NOSH 198,291 198,241 198,324 198,276 198,281 198,309 198,329 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.94% 5.81% 5.72% 6.50% 6.24% 5.79% 5.46% -
ROE 12.49% 8.06% 4.12% 18.56% 13.75% 8.61% 4.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 623.88 407.77 203.08 768.54 557.47 364.96 177.97 130.58%
EPS 36.59 23.37 11.46 49.57 34.51 21.00 9.64 143.12%
DPS 8.00 8.00 0.00 18.00 4.00 4.00 4.00 58.67%
NAPS 2.93 2.90 2.78 2.67 2.51 2.44 2.31 17.15%
Adjusted Per Share Value based on latest NOSH - 198,265
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 156.20 102.06 50.85 192.40 139.56 91.38 44.57 130.54%
EPS 9.16 5.85 2.87 12.41 8.64 5.26 2.41 143.35%
DPS 2.00 2.00 0.00 4.51 1.00 1.00 1.00 58.67%
NAPS 0.7336 0.7259 0.6961 0.6684 0.6284 0.6109 0.5784 17.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.28 3.33 2.80 2.70 2.48 2.29 1.92 -
P/RPS 0.53 0.82 1.38 0.35 0.44 0.63 1.08 -37.75%
P/EPS 8.96 14.25 24.43 5.45 7.19 10.90 19.92 -41.26%
EY 11.16 7.02 4.09 18.36 13.92 9.17 5.02 70.25%
DY 2.44 2.40 0.00 6.67 1.61 1.75 2.08 11.21%
P/NAPS 1.12 1.15 1.01 1.01 0.99 0.94 0.83 22.09%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 22/05/07 15/02/07 20/11/06 29/08/06 12/06/06 -
Price 3.55 3.30 3.30 2.85 2.48 2.39 2.35 -
P/RPS 0.57 0.81 1.62 0.37 0.44 0.65 1.32 -42.84%
P/EPS 9.70 14.12 28.80 5.75 7.19 11.38 24.38 -45.87%
EY 10.31 7.08 3.47 17.39 13.92 8.79 4.10 84.81%
DY 2.25 2.42 0.00 6.32 1.61 1.67 1.70 20.52%
P/NAPS 1.21 1.14 1.19 1.07 0.99 0.98 1.02 12.04%

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