[KFC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	2,451,245	2,413,766	2,402,704	2,297,431	2,230,936	2,176,102	2,106,556	10.62%
YoY %	1.55%	0.46%	4.58%	2.98%	2.52%	3.30%	-	-
Horiz. %	116.36%	114.58%	114.06%	109.06%	105.90%	103.30%	100.00%	-
PBT	211,253	204,408	200,472	190,015	180,372	171,672	163,732	18.49%
YoY %	3.35%	1.96%	5.50%	5.35%	5.07%	4.85%	-	-
Horiz. %	129.02%	124.84%	122.44%	116.05%	110.16%	104.85%	100.00%	-
Tax	-63,466	-61,400	-60,400	-57,218	-50,666	-48,200	-46,000	23.90%
YoY %	-3.36%	-1.66%	-5.56%	-12.93%	-5.12%	-4.78%	-	-
Horiz. %	137.97%	133.48%	131.30%	124.39%	110.14%	104.78%	100.00%	-
NP	147,786	143,008	140,072	132,797	129,705	123,472	117,732	16.34%
YoY %	3.34%	2.10%	5.48%	2.38%	5.05%	4.88%	-	-
Horiz. %	125.53%	121.47%	118.98%	112.80%	110.17%	104.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,232	139,940	136,972	130,419	127,172	120,754	114,788	16.42%
YoY %	3.07%	2.17%	5.02%	2.55%	5.31%	5.20%	-	-
Horiz. %	125.65%	121.91%	119.33%	113.62%	110.79%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.04%	30.04%	30.13%	30.11%	28.09%	28.08%	28.09%	-
YoY %	0.00%	-0.30%	0.07%	7.19%	0.04%	-0.04%	-	-
Horiz. %	106.94%	106.94%	107.26%	107.19%	100.00%	99.96%	100.00%	-
Total Cost	2,303,458	2,270,758	2,262,632	2,164,634	2,101,230	2,052,630	1,988,824	10.27%
YoY %	1.44%	0.36%	4.53%	3.02%	2.37%	3.21%	-	-
Horiz. %	115.82%	114.18%	113.77%	108.84%	105.65%	103.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	864,440	836,705	824,845	791,079	755,496	731,662	721,887	12.75%
YoY %	3.31%	1.44%	4.27%	4.71%	3.26%	1.35%	-	-
Horiz. %	119.75%	115.91%	114.26%	109.58%	104.66%	101.35%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	105,741	39,654	-	47,583	21,151	31,725	-	-
YoY %	166.66%	0.00%	-	124.97%	-33.33%	0.00%	-	-
Horiz. %	333.30%	124.99%	-	149.99%	66.67%	100.00%	-	-
Div Payout %	73.31%	28.34%	-	36.49%	16.63%	26.27%	-	-
YoY %	158.68%	0.00%	-	119.42%	-36.70%	0.00%	-	-
Horiz. %	279.06%	107.88%	-	138.90%	63.30%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	864,440	836,705	824,845	791,079	755,496	731,662	721,887	12.75%
YoY %	3.31%	1.44%	4.27%	4.71%	3.26%	1.35%	-	-
Horiz. %	119.75%	115.91%	114.26%	109.58%	104.66%	101.35%	100.00%	-
NOSH	793,064	198,271	198,280	198,265	198,293	198,282	198,320	151.72%
YoY %	299.99%	-0.00%	0.01%	-0.01%	0.01%	-0.02%	-	-
Horiz. %	399.89%	99.98%	99.98%	99.97%	99.99%	99.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	6.03%	5.92%	5.83%	5.78%	5.81%	5.67%	5.59%	-
YoY %	1.86%	1.54%	0.87%	-0.52%	2.47%	1.43%	-	-
Horiz. %	107.87%	105.90%	104.29%	103.40%	103.94%	101.43%	100.00%	-
ROE	16.69%	16.73%	16.61%	16.49%	16.83%	16.50%	15.90%	-
YoY %	-0.24%	0.72%	0.73%	-2.02%	2.00%	3.77%	-	-
Horiz. %	104.97%	105.22%	104.47%	103.71%	105.85%	103.77%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	309.09	1,217.40	1,211.77	1,158.77	1,125.07	1,097.48	1,062.20	-56.05%
YoY %	-74.61%	0.46%	4.57%	3.00%	2.51%	3.32%	-	-
Horiz. %	29.10%	114.61%	114.08%	109.09%	105.92%	103.32%	100.00%	-
EPS	18.19	70.58	69.08	65.78	64.13	60.90	57.88	-53.74%
YoY %	-74.23%	2.17%	5.02%	2.57%	5.30%	5.22%	-	-
Horiz. %	31.43%	121.94%	119.35%	113.65%	110.80%	105.22%	100.00%	-
DPS	13.33	20.00	0.00	24.00	10.67	16.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	124.93%	-33.31%	0.00%	-	-
Horiz. %	83.31%	125.00%	0.00%	150.00%	66.69%	100.00%	-	-
NAPS	1.09	4.22	4.16	3.99	3.81	3.69	3.64	-55.20%
YoY %	-74.17%	1.44%	4.26%	4.72%	3.25%	1.37%	-	-
Horiz. %	29.95%	115.93%	114.29%	109.62%	104.67%	101.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 198,302
RPS	309.49	304.76	303.36	290.07	281.67	274.75	265.97	10.62%
YoY %	1.55%	0.46%	4.58%	2.98%	2.52%	3.30%	-	-
Horiz. %	116.36%	114.58%	114.06%	109.06%	105.90%	103.30%	100.00%	-
EPS	18.21	17.67	17.29	16.47	16.06	15.25	14.49	16.43%
YoY %	3.06%	2.20%	4.98%	2.55%	5.31%	5.24%	-	-
Horiz. %	125.67%	121.95%	119.32%	113.66%	110.84%	105.24%	100.00%	-
DPS	13.35	5.01	0.00	6.01	2.67	4.01	0.00	-
YoY %	166.47%	0.00%	0.00%	125.09%	-33.42%	0.00%	-	-
Horiz. %	332.92%	124.94%	0.00%	149.88%	66.58%	100.00%	-	-
NAPS	1.0914	1.0564	1.0414	0.9988	0.9539	0.9238	0.9114	12.75%
YoY %	3.31%	1.44%	4.27%	4.71%	3.26%	1.36%	-	-
Horiz. %	119.75%	115.91%	114.26%	109.59%	104.66%	101.36%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.12	5.06	3.97	3.70	3.80	3.47	3.45	-
P/RPS	1.01	0.42	0.33	0.32	0.34	0.32	0.32	115.01%
YoY %	140.48%	27.27%	3.12%	-5.88%	6.25%	0.00%	-	-
Horiz. %	315.62%	131.25%	103.12%	100.00%	106.25%	100.00%	100.00%	-
P/EPS	17.16	7.17	5.75	5.62	5.93	5.70	5.96	102.25%
YoY %	139.33%	24.70%	2.31%	-5.23%	4.04%	-4.36%	-	-
Horiz. %	287.92%	120.30%	96.48%	94.30%	99.50%	95.64%	100.00%	-
EY	5.83	13.95	17.40	17.78	16.88	17.55	16.78	-50.54%
YoY %	-58.21%	-19.83%	-2.14%	5.33%	-3.82%	4.59%	-	-
Horiz. %	34.74%	83.13%	103.69%	105.96%	100.60%	104.59%	100.00%	-
DY	4.27	3.95	0.00	6.49	2.81	4.61	0.00	-
YoY %	8.10%	0.00%	0.00%	130.96%	-39.05%	0.00%	-	-
Horiz. %	92.62%	85.68%	0.00%	140.78%	60.95%	100.00%	-	-
P/NAPS	2.86	1.20	0.95	0.93	1.00	0.94	0.95	108.35%
YoY %	138.33%	26.32%	2.15%	-7.00%	6.38%	-1.05%	-	-
Horiz. %	301.05%	126.32%	100.00%	97.89%	105.26%	98.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	24/08/10	25/05/10	24/02/10	24/11/09	19/08/09	21/05/09	-
Price	3.92	5.35	4.25	3.97	3.70	3.65	3.45	-
P/RPS	1.27	0.44	0.35	0.34	0.33	0.33	0.32	150.45%
YoY %	188.64%	25.71%	2.94%	3.03%	0.00%	3.12%	-	-
Horiz. %	396.88%	137.50%	109.38%	106.25%	103.12%	103.12%	100.00%	-
P/EPS	21.55	7.58	6.15	6.04	5.77	5.99	5.96	135.39%
YoY %	184.30%	23.25%	1.82%	4.68%	-3.67%	0.50%	-	-
Horiz. %	361.58%	127.18%	103.19%	101.34%	96.81%	100.50%	100.00%	-
EY	4.64	13.19	16.25	16.57	17.33	16.68	16.78	-57.52%
YoY %	-64.82%	-18.83%	-1.93%	-4.39%	3.90%	-0.60%	-	-
Horiz. %	27.65%	78.61%	96.84%	98.75%	103.28%	99.40%	100.00%	-
DY	3.40	3.74	0.00	6.05	2.88	4.38	0.00	-
YoY %	-9.09%	0.00%	0.00%	110.07%	-34.25%	0.00%	-	-
Horiz. %	77.63%	85.39%	0.00%	138.13%	65.75%	100.00%	-	-
P/NAPS	3.60	1.27	1.02	0.99	0.97	0.99	0.95	142.86%
YoY %	183.46%	24.51%	3.03%	2.06%	-2.02%	4.21%	-	-
Horiz. %	378.95%	133.68%	107.37%	104.21%	102.11%	104.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos