[KFC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -72.87%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,179,788 1,577,881 1,025,441 495,598 1,730,371 1,237,108 808,370 93.15%
PBT 167,457 127,433 83,309 40,107 150,624 105,433 67,134 83.41%
Tax -47,107 -35,800 -23,500 -11,300 -45,081 -32,000 -20,200 75.40%
NP 120,350 91,633 59,809 28,807 105,543 73,433 46,934 86.80%
-
NP to SH 118,535 90,150 58,699 28,288 104,269 72,555 46,329 86.53%
-
Tax Rate 28.13% 28.09% 28.21% 28.17% 29.93% 30.35% 30.09% -
Total Cost 2,059,438 1,486,248 965,632 466,791 1,624,828 1,163,675 761,436 93.53%
-
Net Worth 692,015 674,092 642,516 630,384 602,733 580,995 574,899 13.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 43,622 15,861 15,864 - 39,653 15,863 15,859 95.71%
Div Payout % 36.80% 17.59% 27.03% - 38.03% 21.86% 34.23% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 692,015 674,092 642,516 630,384 602,733 580,995 574,899 13.09%
NOSH 198,285 198,262 198,307 198,234 198,267 198,291 198,241 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.52% 5.81% 5.83% 5.81% 6.10% 5.94% 5.81% -
ROE 17.13% 13.37% 9.14% 4.49% 17.30% 12.49% 8.06% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,099.32 795.85 517.10 250.01 872.74 623.88 407.77 93.12%
EPS 59.78 45.47 29.60 14.27 52.59 36.59 23.37 86.50%
DPS 22.00 8.00 8.00 0.00 20.00 8.00 8.00 95.68%
NAPS 3.49 3.40 3.24 3.18 3.04 2.93 2.90 13.07%
Adjusted Per Share Value based on latest NOSH - 198,234
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 275.22 199.22 129.47 62.57 218.47 156.20 102.06 93.15%
EPS 14.97 11.38 7.41 3.57 13.16 9.16 5.85 86.55%
DPS 5.51 2.00 2.00 0.00 5.01 2.00 2.00 95.92%
NAPS 0.8737 0.8511 0.8112 0.7959 0.761 0.7336 0.7259 13.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.72 3.30 3.17 3.10 3.20 3.28 3.33 -
P/RPS 0.34 0.41 0.61 1.24 0.37 0.53 0.82 -44.24%
P/EPS 6.22 7.26 10.71 21.72 6.08 8.96 14.25 -42.31%
EY 16.07 13.78 9.34 4.60 16.43 11.16 7.02 73.25%
DY 5.91 2.42 2.52 0.00 6.25 2.44 2.40 81.85%
P/NAPS 1.07 0.97 0.98 0.97 1.05 1.12 1.15 -4.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 20/08/08 21/05/08 22/02/08 28/11/07 30/08/07 -
Price 3.53 3.45 3.45 3.25 3.15 3.55 3.30 -
P/RPS 0.32 0.43 0.67 1.30 0.36 0.57 0.81 -46.00%
P/EPS 5.90 7.59 11.66 22.78 5.99 9.70 14.12 -43.96%
EY 16.93 13.18 8.58 4.39 16.70 10.31 7.08 78.34%
DY 6.23 2.32 2.32 0.00 6.35 2.25 2.42 87.29%
P/NAPS 1.01 1.01 1.06 1.02 1.04 1.21 1.14 -7.72%

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