[KFC] YoY TTM 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- 3.67%
YoY- 490.47%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,371,468 2,210,829 1,823,212 1,573,626 1,446,047 1,421,692 1,402,789 9.14%
PBT 199,200 168,283 157,775 147,916 12,367 76,122 60,522 21.95%
Tax -60,818 -47,307 -46,481 -45,089 -37,591 -18,071 -26,094 15.13%
NP 138,382 120,976 111,294 102,827 -25,224 58,051 34,428 26.08%
-
NP to SH 135,949 118,944 109,829 101,889 -26,094 58,051 34,428 25.70%
-
Tax Rate 30.53% 28.11% 29.46% 30.48% 303.96% 23.74% 43.11% -
Total Cost 2,233,086 2,089,853 1,711,918 1,470,799 1,471,271 1,363,641 1,368,361 8.50%
-
Net Worth 793,120 721,887 630,384 551,342 458,141 424,170 373,942 13.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 47,588 43,610 39,666 27,757 39,648 27,751 23,529 12.44%
Div Payout % 35.00% 36.66% 36.12% 27.24% 0.00% 47.80% 68.35% -
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 793,120 721,887 630,384 551,342 458,141 424,170 373,942 13.34%
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 5.84% 5.47% 6.10% 6.53% -1.74% 4.08% 2.45% -
ROE 17.14% 16.48% 17.42% 18.48% -5.70% 13.69% 9.21% -
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 1,196.02 1,114.77 919.73 793.46 729.11 717.26 709.00 9.10%
EPS 68.56 59.98 55.40 51.37 -13.16 29.29 17.40 25.66%
DPS 24.00 22.00 20.00 14.00 20.00 14.00 12.00 12.24%
NAPS 4.00 3.64 3.18 2.78 2.31 2.14 1.89 13.30%
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 299.42 279.14 230.20 198.68 182.58 179.50 177.11 9.14%
EPS 17.16 15.02 13.87 12.86 -3.29 7.33 4.35 25.68%
DPS 6.01 5.51 5.01 3.50 5.01 3.50 2.97 12.45%
NAPS 1.0014 0.9114 0.7959 0.6961 0.5784 0.5356 0.4721 13.34%
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 0.31 0.34 0.35 0.26 0.26 0.30 1.60%
P/EPS 5.79 5.75 5.60 5.45 -14.59 6.35 12.36 -11.86%
EY 17.27 17.38 17.87 18.35 -6.85 15.75 8.09 13.46%
DY 6.05 6.38 6.45 5.00 10.42 7.53 5.58 1.35%
P/NAPS 0.99 0.95 0.97 1.01 0.83 0.87 1.14 -2.32%
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 0.36 0.31 0.35 0.42 0.32 0.25 0.27 4.90%
P/EPS 6.20 5.75 5.87 6.42 -17.86 6.11 11.15 -9.31%
EY 16.13 17.38 17.05 15.57 -5.60 16.36 8.97 10.26%
DY 5.65 6.38 6.15 4.24 8.51 7.82 6.19 -1.50%
P/NAPS 1.06 0.95 1.02 1.19 1.02 0.84 1.03 0.47%

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