[KFC] YoY 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- 11.47%
YoY- 15.4%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 624,229 601,907 493,263 418,484 376,149 361,307 374,129 8.89%
PBT 54,736 40,024 45,191 42,383 40,343 33,201 25,699 13.41%
Tax -19,218 -11,307 -13,081 -12,255 -14,035 -6,265 -9,581 12.28%
NP 35,518 28,717 32,110 30,128 26,308 26,936 16,118 14.06%
-
NP to SH 35,040 28,385 31,714 29,853 25,870 26,936 16,118 13.80%
-
Tax Rate 35.11% 28.25% 28.95% 28.91% 34.79% 18.87% 37.28% -
Total Cost 588,711 573,190 461,153 388,356 349,841 334,371 358,011 8.63%
-
Net Worth 791,225 691,785 602,942 531,351 444,052 410,283 366,674 13.66%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 31,728 27,750 23,800 27,757 11,894 19,820 23,529 5.10%
Div Payout % 90.55% 97.77% 75.05% 92.98% 45.98% 73.58% 145.99% -
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 791,225 691,785 602,942 531,351 444,052 410,283 366,674 13.66%
NOSH 198,302 198,219 198,336 198,265 198,237 198,204 196,082 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 5.69% 4.77% 6.51% 7.20% 6.99% 7.46% 4.31% -
ROE 4.43% 4.10% 5.26% 5.62% 5.83% 6.57% 4.40% -
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 314.79 303.66 248.70 211.07 189.75 182.29 190.80 8.69%
EPS 17.67 14.32 15.99 15.06 13.05 13.59 8.22 13.59%
DPS 16.00 14.00 12.00 14.00 6.00 10.00 12.00 4.90%
NAPS 3.99 3.49 3.04 2.68 2.24 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 78.81 76.00 62.28 52.84 47.49 45.62 47.24 8.89%
EPS 4.42 3.58 4.00 3.77 3.27 3.40 2.04 13.74%
DPS 4.01 3.50 3.00 3.50 1.50 2.50 2.97 5.12%
NAPS 0.999 0.8734 0.7613 0.6709 0.5607 0.518 0.463 13.66%
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 1.18 1.23 1.29 1.28 1.08 0.98 1.16 0.28%
P/EPS 20.94 25.98 20.01 17.93 15.71 13.17 26.89 -4.07%
EY 4.78 3.85 5.00 5.58 6.37 7.59 3.72 4.26%
DY 4.32 3.76 3.75 5.19 2.93 5.59 5.43 -3.73%
P/NAPS 0.93 1.07 1.05 1.01 0.92 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 1.26 1.16 1.27 1.35 1.04 1.07 1.16 1.38%
P/EPS 22.47 24.65 19.70 18.93 15.17 14.35 27.01 -3.01%
EY 4.45 4.06 5.08 5.28 6.59 6.97 3.70 3.12%
DY 4.03 3.97 3.81 4.91 3.03 5.13 5.41 -4.78%
P/NAPS 0.99 1.01 1.04 1.06 0.88 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