[KFC] YoY Annualized Quarter 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- 7.78%
YoY- 6.09%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,522,358 2,297,431 2,179,788 1,730,371 1,523,839 1,456,547 1,410,933 10.16%
PBT 221,833 190,015 167,457 150,624 142,304 5,563 65,736 22.46%
Tax -62,131 -57,218 -47,107 -45,081 -43,255 -37,252 -17,642 23.33%
NP 159,702 132,797 120,350 105,543 99,049 -31,689 48,094 22.13%
-
NP to SH 156,869 130,419 118,535 104,269 98,280 -32,459 48,094 21.76%
-
Tax Rate 28.01% 30.11% 28.13% 29.93% 30.40% 669.64% 26.84% -
Total Cost 2,362,656 2,164,634 2,059,438 1,624,828 1,424,790 1,488,236 1,362,839 9.59%
-
Net Worth 991,335 791,079 692,015 602,733 529,398 436,079 410,365 15.82%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 122,925 47,583 43,622 39,653 35,689 31,714 27,754 28.13%
Div Payout % 78.36% 36.49% 36.80% 38.03% 36.31% 0.00% 57.71% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 991,335 791,079 692,015 602,733 529,398 436,079 410,365 15.82%
NOSH 793,068 198,265 198,285 198,267 198,276 198,217 198,244 25.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.33% 5.78% 5.52% 6.10% 6.50% -2.18% 3.41% -
ROE 15.82% 16.49% 17.13% 17.30% 18.56% -7.44% 11.72% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 318.05 1,158.77 1,099.32 872.74 768.54 734.82 711.72 -12.55%
EPS 19.78 65.78 59.78 52.59 49.57 -16.37 24.26 -3.34%
DPS 15.50 24.00 22.00 20.00 18.00 16.00 14.00 1.71%
NAPS 1.25 3.99 3.49 3.04 2.67 2.20 2.07 -8.05%
Adjusted Per Share Value based on latest NOSH - 198,336
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 318.47 290.07 275.22 218.47 192.40 183.90 178.14 10.16%
EPS 19.81 16.47 14.97 13.16 12.41 -4.10 6.07 21.78%
DPS 15.52 6.01 5.51 5.01 4.51 4.00 3.50 28.16%
NAPS 1.2516 0.9988 0.8737 0.761 0.6684 0.5506 0.5181 15.82%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.82 3.70 3.72 3.20 2.70 2.05 1.79 -
P/RPS 1.20 0.32 0.34 0.37 0.35 0.28 0.25 29.86%
P/EPS 19.31 5.62 6.22 6.08 5.45 -12.52 7.38 17.37%
EY 5.18 17.78 16.07 16.43 18.36 -7.99 13.55 -14.80%
DY 4.06 6.49 5.91 6.25 6.67 7.80 7.82 -10.34%
P/NAPS 3.06 0.93 1.07 1.05 1.01 0.93 0.86 23.54%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 24/02/06 18/02/05 -
Price 3.85 3.97 3.53 3.15 2.85 1.98 1.95 -
P/RPS 1.21 0.34 0.32 0.36 0.37 0.27 0.27 28.38%
P/EPS 19.46 6.04 5.90 5.99 5.75 -12.09 8.04 15.86%
EY 5.14 16.57 16.93 16.70 17.39 -8.27 12.44 -13.69%
DY 4.03 6.05 6.23 6.35 6.32 8.08 7.18 -9.17%
P/NAPS 3.08 0.99 1.01 1.04 1.07 0.90 0.94 21.86%

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