[KFC] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 43.63%
YoY- 402.78%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,297,431 2,179,788 1,730,371 1,523,839 1,456,547 1,410,933 1,380,564 8.85%
PBT 190,015 167,457 150,624 142,304 5,563 65,736 66,056 19.23%
Tax -57,218 -47,107 -45,081 -43,255 -37,252 -17,642 -25,792 14.18%
NP 132,797 120,350 105,543 99,049 -31,689 48,094 40,264 21.98%
-
NP to SH 130,419 118,535 104,269 98,280 -32,459 48,094 40,264 21.61%
-
Tax Rate 30.11% 28.13% 29.93% 30.40% 669.64% 26.84% 39.05% -
Total Cost 2,164,634 2,059,438 1,624,828 1,424,790 1,488,236 1,362,839 1,340,300 8.30%
-
Net Worth 791,079 692,015 602,733 529,398 436,079 410,365 366,749 13.65%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 47,583 43,622 39,653 35,689 31,714 27,754 23,534 12.43%
Div Payout % 36.49% 36.80% 38.03% 36.31% 0.00% 57.71% 58.45% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 791,079 692,015 602,733 529,398 436,079 410,365 366,749 13.65%
NOSH 198,265 198,285 198,267 198,276 198,217 198,244 196,122 0.18%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.78% 5.52% 6.10% 6.50% -2.18% 3.41% 2.92% -
ROE 16.49% 17.13% 17.30% 18.56% -7.44% 11.72% 10.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,158.77 1,099.32 872.74 768.54 734.82 711.72 703.93 8.65%
EPS 65.78 59.78 52.59 49.57 -16.37 24.26 20.53 21.39%
DPS 24.00 22.00 20.00 18.00 16.00 14.00 12.00 12.23%
NAPS 3.99 3.49 3.04 2.67 2.20 2.07 1.87 13.45%
Adjusted Per Share Value based on latest NOSH - 198,265
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 290.07 275.22 218.47 192.40 183.90 178.14 174.31 8.85%
EPS 16.47 14.97 13.16 12.41 -4.10 6.07 5.08 21.63%
DPS 6.01 5.51 5.01 4.51 4.00 3.50 2.97 12.45%
NAPS 0.9988 0.8737 0.761 0.6684 0.5506 0.5181 0.4631 13.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.70 3.72 3.20 2.70 2.05 1.79 2.21 -
P/RPS 0.32 0.34 0.37 0.35 0.28 0.25 0.31 0.53%
P/EPS 5.62 6.22 6.08 5.45 -12.52 7.38 10.76 -10.25%
EY 17.78 16.07 16.43 18.36 -7.99 13.55 9.29 11.41%
DY 6.49 5.91 6.25 6.67 7.80 7.82 5.43 3.01%
P/NAPS 0.93 1.07 1.05 1.01 0.93 0.86 1.18 -3.88%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 22/02/08 15/02/07 24/02/06 18/02/05 26/02/04 -
Price 3.97 3.53 3.15 2.85 1.98 1.95 2.22 -
P/RPS 0.34 0.32 0.36 0.37 0.27 0.27 0.32 1.01%
P/EPS 6.04 5.90 5.99 5.75 -12.09 8.04 10.81 -9.23%
EY 16.57 16.93 16.70 17.39 -8.27 12.44 9.25 10.19%
DY 6.05 6.23 6.35 6.32 8.08 7.18 5.41 1.87%
P/NAPS 0.99 1.01 1.04 1.07 0.90 0.94 1.19 -3.01%

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