[KFC] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.84%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 606,207 561,412 529,843 405,613 370,780 359,707 348,654 9.65%
PBT 52,086 44,903 43,202 34,178 33,496 -82,129 12,014 27.68%
Tax -15,600 -12,600 -12,200 -10,300 -10,834 -7,574 -1,585 46.36%
NP 36,486 32,303 31,002 23,878 22,662 -89,703 10,429 23.19%
-
NP to SH 35,727 31,680 30,411 23,601 22,526 -89,831 10,429 22.76%
-
Tax Rate 29.95% 28.06% 28.24% 30.14% 32.34% - 13.19% -
Total Cost 569,721 529,109 498,841 381,735 348,118 449,410 338,225 9.07%
-
Net Worth 836,669 731,534 642,318 575,150 483,833 356,865 380,678 14.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 19,826 15,859 15,859 15,866 - 7,930 7,930 16.49%
Div Payout % 55.49% 50.06% 52.15% 67.23% - 0.00% 76.05% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 836,669 731,534 642,318 575,150 483,833 356,865 380,678 14.01%
NOSH 198,263 198,247 198,246 198,327 198,292 198,258 198,269 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.02% 5.75% 5.85% 5.89% 6.11% -24.94% 2.99% -
ROE 4.27% 4.33% 4.73% 4.10% 4.66% -25.17% 2.74% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 305.76 283.19 267.26 204.52 186.99 181.43 175.85 9.65%
EPS 18.02 15.98 15.34 11.90 11.36 -45.31 5.26 22.76%
DPS 10.00 8.00 8.00 8.00 0.00 4.00 4.00 16.49%
NAPS 4.22 3.69 3.24 2.90 2.44 1.80 1.92 14.01%
Adjusted Per Share Value based on latest NOSH - 198,327
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 76.54 70.88 66.90 51.21 46.81 45.42 44.02 9.65%
EPS 4.51 4.00 3.84 2.98 2.84 -11.34 1.32 22.71%
DPS 2.50 2.00 2.00 2.00 0.00 1.00 1.00 16.49%
NAPS 1.0564 0.9236 0.811 0.7262 0.6109 0.4506 0.4806 14.02%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.06 3.47 3.17 3.33 2.29 1.70 1.58 -
P/RPS 1.65 1.23 1.19 1.63 1.22 0.94 0.90 10.62%
P/EPS 28.08 21.71 20.66 27.98 20.16 -3.75 30.04 -1.11%
EY 3.56 4.61 4.84 3.57 4.96 -26.65 3.33 1.11%
DY 1.98 2.31 2.52 2.40 0.00 2.35 2.53 -4.00%
P/NAPS 1.20 0.94 0.98 1.15 0.94 0.94 0.82 6.54%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 -
Price 5.35 3.65 3.45 3.30 2.39 1.80 1.48 -
P/RPS 1.75 1.29 1.29 1.61 1.28 0.99 0.84 13.00%
P/EPS 29.69 22.84 22.49 27.73 21.04 -3.97 28.14 0.89%
EY 3.37 4.38 4.45 3.61 4.75 -25.17 3.55 -0.86%
DY 1.87 2.19 2.32 2.42 0.00 2.22 2.70 -5.93%
P/NAPS 1.27 0.99 1.06 1.14 0.98 1.00 0.77 8.69%

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