[KFC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 57.97%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,206,883 600,676 2,297,431 1,673,202 1,088,051 526,639 2,179,788 -32.64%
PBT 102,204 50,118 190,015 135,279 85,836 40,933 167,457 -28.11%
Tax -30,700 -15,100 -57,218 -38,000 -24,100 -11,500 -47,107 -24.89%
NP 71,504 35,018 132,797 97,279 61,736 29,433 120,350 -29.39%
-
NP to SH 69,970 34,243 130,419 95,379 60,377 28,697 118,535 -29.69%
-
Tax Rate 30.04% 30.13% 30.11% 28.09% 28.08% 28.09% 28.13% -
Total Cost 1,135,379 565,658 2,164,634 1,575,923 1,026,315 497,206 2,059,438 -32.83%
-
Net Worth 836,705 824,845 791,079 755,496 731,662 721,887 692,015 13.53%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 19,827 - 47,583 15,863 15,862 - 43,622 -40.96%
Div Payout % 28.34% - 36.49% 16.63% 26.27% - 36.80% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 836,705 824,845 791,079 755,496 731,662 721,887 692,015 13.53%
NOSH 198,271 198,280 198,265 198,293 198,282 198,320 198,285 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.92% 5.83% 5.78% 5.81% 5.67% 5.59% 5.52% -
ROE 8.36% 4.15% 16.49% 12.62% 8.25% 3.98% 17.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 608.70 302.94 1,158.77 843.80 548.74 265.55 1,099.32 -32.64%
EPS 35.29 17.27 65.78 48.10 30.45 14.47 59.78 -29.69%
DPS 10.00 0.00 24.00 8.00 8.00 0.00 22.00 -40.96%
NAPS 4.22 4.16 3.99 3.81 3.69 3.64 3.49 13.53%
Adjusted Per Share Value based on latest NOSH - 198,311
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.38 75.84 290.07 211.26 137.38 66.49 275.22 -32.64%
EPS 8.83 4.32 16.47 12.04 7.62 3.62 14.97 -29.73%
DPS 2.50 0.00 6.01 2.00 2.00 0.00 5.51 -41.03%
NAPS 1.0564 1.0414 0.9988 0.9539 0.9238 0.9114 0.8737 13.53%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.06 3.97 3.70 3.80 3.47 3.45 3.72 -
P/RPS 0.83 1.31 0.32 0.45 0.63 1.30 0.34 81.59%
P/EPS 14.34 22.99 5.62 7.90 11.40 23.84 6.22 74.78%
EY 6.97 4.35 17.78 12.66 8.78 4.19 16.07 -42.78%
DY 1.98 0.00 6.49 2.11 2.31 0.00 5.91 -51.85%
P/NAPS 1.20 0.95 0.93 1.00 0.94 0.95 1.07 7.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 -
Price 5.35 4.25 3.97 3.70 3.65 3.45 3.53 -
P/RPS 0.88 1.40 0.34 0.44 0.67 1.30 0.32 96.64%
P/EPS 15.16 24.61 6.04 7.69 11.99 23.84 5.90 87.92%
EY 6.60 4.06 16.57 13.00 8.34 4.19 16.93 -46.72%
DY 1.87 0.00 6.05 2.16 2.19 0.00 6.23 -55.26%
P/NAPS 1.27 1.02 0.99 0.97 0.99 0.95 1.01 16.54%

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