[KFC] QoQ TTM 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- 6.2%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,210,829 2,179,788 2,071,144 1,947,442 1,823,212 1,730,371 1,655,592 21.24%
PBT 168,283 167,457 172,624 166,799 157,775 150,624 147,816 9.02%
Tax -47,307 -47,107 -48,881 -48,381 -46,481 -45,081 -44,255 4.54%
NP 120,976 120,350 123,743 118,418 111,294 105,543 103,561 10.90%
-
NP to SH 118,944 118,535 121,864 116,639 109,829 104,269 102,408 10.48%
-
Tax Rate 28.11% 28.13% 28.32% 29.01% 29.46% 29.93% 29.94% -
Total Cost 2,089,853 2,059,438 1,947,401 1,829,024 1,711,918 1,624,828 1,552,031 21.91%
-
Net Worth 721,887 691,785 674,233 642,318 630,384 602,942 580,817 15.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 43,610 43,610 39,660 39,660 39,666 39,666 43,623 -0.01%
Div Payout % 36.66% 36.79% 32.54% 34.00% 36.12% 38.04% 42.60% -
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 721,887 691,785 674,233 642,318 630,384 602,942 580,817 15.58%
NOSH 198,320 198,219 198,303 198,246 198,234 198,336 198,231 0.02%
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 5.47% 5.52% 5.97% 6.08% 6.10% 6.10% 6.26% -
ROE 16.48% 17.13% 18.07% 18.16% 17.42% 17.29% 17.63% -
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 1,114.77 1,099.69 1,044.43 982.33 919.73 872.44 835.18 21.20%
EPS 59.98 59.80 61.45 58.84 55.40 52.57 51.66 10.45%
DPS 22.00 22.00 20.00 20.00 20.00 20.00 22.00 0.00%
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 279.14 275.22 261.50 245.88 230.20 218.47 209.03 21.24%
EPS 15.02 14.97 15.39 14.73 13.87 13.16 12.93 10.49%
DPS 5.51 5.51 5.01 5.01 5.01 5.01 5.51 0.00%
NAPS 0.9114 0.8734 0.8513 0.811 0.7959 0.7613 0.7333 15.58%
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 0.31 0.34 0.32 0.32 0.34 0.37 0.39 -14.17%
P/EPS 5.75 6.22 5.37 5.39 5.60 6.09 6.35 -6.39%
EY 17.38 16.08 18.62 18.56 17.87 16.43 15.75 6.77%
DY 6.38 5.91 6.06 6.31 6.45 6.25 6.71 -3.30%
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 0.31 0.32 0.33 0.35 0.35 0.36 0.43 -19.58%
P/EPS 5.75 5.90 5.61 5.86 5.87 5.99 6.87 -11.17%
EY 17.38 16.94 17.81 17.05 17.05 16.69 14.55 12.56%
DY 6.38 6.23 5.80 5.80 6.15 6.35 6.20 1.92%
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