[KFC] QoQ TTM 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- 430.59%
YoY- 304.37%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,573,626 1,523,839 1,481,504 1,457,120 1,446,047 1,456,547 1,441,705 6.01%
PBT 147,916 142,304 140,264 127,992 12,367 5,563 -1,579 -
Tax -45,089 -43,255 -45,035 -40,851 -37,591 -36,329 -28,559 35.62%
NP 102,827 99,049 95,229 87,141 -25,224 -30,766 -30,138 -
-
NP to SH 101,889 98,280 94,297 86,263 -26,094 -31,477 -30,411 -
-
Tax Rate 30.48% 30.40% 32.11% 31.92% 303.96% 653.05% - -
Total Cost 1,470,799 1,424,790 1,386,275 1,369,979 1,471,271 1,487,313 1,471,843 -0.04%
-
Net Worth 551,342 531,351 497,578 483,833 458,141 444,052 370,599 30.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 27,757 35,690 19,827 31,718 39,648 31,715 39,641 -21.16%
Div Payout % 27.24% 36.31% 21.03% 36.77% 0.00% 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 551,342 531,351 497,578 483,833 458,141 444,052 370,599 30.35%
NOSH 198,324 198,265 198,238 198,292 198,329 198,237 198,181 0.04%
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 6.53% 6.50% 6.43% 5.98% -1.74% -2.11% -2.09% -
ROE 18.48% 18.50% 18.95% 17.83% -5.70% -7.09% -8.21% -
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 793.46 768.59 747.33 734.83 729.11 734.75 727.47 5.96%
EPS 51.37 49.57 47.57 43.50 -13.16 -15.88 -15.35 -
DPS 14.00 18.00 10.00 16.00 20.00 16.00 20.00 -21.17%
NAPS 2.78 2.68 2.51 2.44 2.31 2.24 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 198.68 192.40 187.05 183.97 182.58 183.90 182.03 6.01%
EPS 12.86 12.41 11.91 10.89 -3.29 -3.97 -3.84 -
DPS 3.50 4.51 2.50 4.00 5.01 4.00 5.01 -21.28%
NAPS 0.6961 0.6709 0.6282 0.6109 0.5784 0.5607 0.4679 30.35%
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 0.35 0.35 0.33 0.31 0.26 0.28 0.25 25.17%
P/EPS 5.45 5.45 5.21 5.26 -14.59 -12.91 -11.80 -
EY 18.35 18.36 19.18 19.00 -6.85 -7.75 -8.48 -
DY 5.00 6.67 4.03 6.99 10.42 7.80 11.05 -41.08%
P/NAPS 1.01 1.01 0.99 0.94 0.83 0.92 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 0.42 0.37 0.33 0.33 0.32 0.27 0.26 37.71%
P/EPS 6.42 5.75 5.21 5.49 -17.86 -12.47 -12.12 -
EY 15.57 17.39 19.18 18.20 -5.60 -8.02 -8.25 -
DY 4.24 6.32 4.03 6.69 8.51 8.08 10.75 -46.24%
P/NAPS 1.19 1.06 0.99 0.98 1.02 0.88 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