[KFC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.5%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,402,704 2,106,556 1,982,392 1,611,028 1,411,880 1,453,880 1,410,844 9.27%
PBT 200,472 163,732 160,428 131,824 109,376 82,160 40,616 30.46%
Tax -60,400 -46,000 -45,200 -39,600 -32,264 -27,216 -25,500 15.44%
NP 140,072 117,732 115,228 92,224 77,112 54,944 15,116 44.90%
-
NP to SH 136,972 114,788 113,152 90,912 76,476 54,944 15,116 44.36%
-
Tax Rate 30.13% 28.09% 28.17% 30.04% 29.50% 33.13% 62.78% -
Total Cost 2,262,632 1,988,824 1,867,164 1,518,804 1,334,768 1,398,936 1,395,728 8.38%
-
Net Worth 824,845 721,887 630,384 551,342 458,141 424,170 373,942 14.08%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 31,732 - - -
Div Payout % - - - - 41.49% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 824,845 721,887 630,384 551,342 458,141 424,170 373,942 14.08%
NOSH 198,280 198,320 198,234 198,324 198,329 198,210 197,853 0.03%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.83% 5.59% 5.81% 5.72% 5.46% 3.78% 1.07% -
ROE 16.61% 15.90% 17.95% 16.49% 16.69% 12.95% 4.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,211.77 1,062.20 1,000.03 812.32 711.88 733.50 713.08 9.23%
EPS 69.08 57.88 57.08 45.84 38.56 27.72 7.64 44.31%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 4.16 3.64 3.18 2.78 2.31 2.14 1.89 14.04%
Adjusted Per Share Value based on latest NOSH - 198,324
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 303.36 265.97 250.29 203.41 178.26 183.56 178.13 9.27%
EPS 17.29 14.49 14.29 11.48 9.66 6.94 1.91 44.34%
DPS 0.00 0.00 0.00 0.00 4.01 0.00 0.00 -
NAPS 1.0414 0.9114 0.7959 0.6961 0.5784 0.5356 0.4721 14.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.97 3.45 3.10 2.80 1.92 1.86 2.15 -
P/RPS 0.33 0.32 0.31 0.34 0.27 0.25 0.30 1.60%
P/EPS 5.75 5.96 5.43 6.11 4.98 6.71 28.14 -23.24%
EY 17.40 16.78 18.41 16.37 20.08 14.90 3.55 30.31%
DY 0.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.95 0.95 0.97 1.01 0.83 0.87 1.14 -2.99%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 21/05/09 21/05/08 22/05/07 12/06/06 19/05/05 27/05/04 -
Price 4.25 3.45 3.25 3.30 2.35 1.79 1.94 -
P/RPS 0.35 0.32 0.32 0.41 0.33 0.24 0.27 4.41%
P/EPS 6.15 5.96 5.69 7.20 6.09 6.46 25.39 -21.03%
EY 16.25 16.78 17.56 13.89 16.41 15.49 3.94 26.62%
DY 0.00 0.00 0.00 0.00 6.81 0.00 0.00 -
P/NAPS 1.02 0.95 1.02 1.19 1.02 0.84 1.03 -0.16%

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