[KFC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.82%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,071,144 1,947,442 1,823,212 1,730,371 1,655,592 1,608,459 1,573,626 20.03%
PBT 172,624 166,799 157,775 150,624 147,816 148,598 147,916 10.81%
Tax -48,881 -48,381 -46,481 -45,081 -44,255 -44,555 -45,089 5.51%
NP 123,743 118,418 111,294 105,543 103,561 104,043 102,827 13.09%
-
NP to SH 121,864 116,639 109,829 104,269 102,408 102,964 101,889 12.63%
-
Tax Rate 28.32% 29.01% 29.46% 29.93% 29.94% 29.98% 30.48% -
Total Cost 1,947,401 1,829,024 1,711,918 1,624,828 1,552,031 1,504,416 1,470,799 20.51%
-
Net Worth 674,233 642,318 630,384 602,942 580,817 575,150 551,342 14.31%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 39,660 39,660 39,666 39,666 43,623 43,623 27,757 26.77%
Div Payout % 32.54% 34.00% 36.12% 38.04% 42.60% 42.37% 27.24% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 674,233 642,318 630,384 602,942 580,817 575,150 551,342 14.31%
NOSH 198,303 198,246 198,234 198,336 198,231 198,327 198,324 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.97% 6.08% 6.10% 6.10% 6.26% 6.47% 6.53% -
ROE 18.07% 18.16% 17.42% 17.29% 17.63% 17.90% 18.48% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,044.43 982.33 919.73 872.44 835.18 811.01 793.46 20.04%
EPS 61.45 58.84 55.40 52.57 51.66 51.92 51.37 12.65%
DPS 20.00 20.00 20.00 20.00 22.00 22.00 14.00 26.76%
NAPS 3.40 3.24 3.18 3.04 2.93 2.90 2.78 14.32%
Adjusted Per Share Value based on latest NOSH - 198,336
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 261.50 245.88 230.20 218.47 209.03 203.08 198.68 20.04%
EPS 15.39 14.73 13.87 13.16 12.93 13.00 12.86 12.68%
DPS 5.01 5.01 5.01 5.01 5.51 5.51 3.50 26.92%
NAPS 0.8513 0.811 0.7959 0.7613 0.7333 0.7262 0.6961 14.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.30 3.17 3.10 3.20 3.28 3.33 2.80 -
P/RPS 0.32 0.32 0.34 0.37 0.39 0.41 0.35 -5.78%
P/EPS 5.37 5.39 5.60 6.09 6.35 6.41 5.45 -0.97%
EY 18.62 18.56 17.87 16.43 15.75 15.59 18.35 0.97%
DY 6.06 6.31 6.45 6.25 6.71 6.61 5.00 13.63%
P/NAPS 0.97 0.98 0.97 1.05 1.12 1.15 1.01 -2.65%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 20/08/08 21/05/08 22/02/08 28/11/07 30/08/07 22/05/07 -
Price 3.45 3.45 3.25 3.15 3.55 3.30 3.30 -
P/RPS 0.33 0.35 0.35 0.36 0.43 0.41 0.42 -14.81%
P/EPS 5.61 5.86 5.87 5.99 6.87 6.36 6.42 -8.57%
EY 17.81 17.05 17.05 16.69 14.55 15.73 15.57 9.34%
DY 5.80 5.80 6.15 6.35 6.20 6.67 4.24 23.15%
P/NAPS 1.01 1.06 1.02 1.04 1.21 1.14 1.19 -10.33%

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