[KFC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 31.49%
YoY- 13.68%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,673,202 1,088,051 526,639 2,179,788 1,577,881 1,025,441 495,598 124.88%
PBT 135,279 85,836 40,933 167,457 127,433 83,309 40,107 124.74%
Tax -38,000 -24,100 -11,500 -47,107 -35,800 -23,500 -11,300 124.29%
NP 97,279 61,736 29,433 120,350 91,633 59,809 28,807 124.91%
-
NP to SH 95,379 60,377 28,697 118,535 90,150 58,699 28,288 124.68%
-
Tax Rate 28.09% 28.08% 28.09% 28.13% 28.09% 28.21% 28.17% -
Total Cost 1,575,923 1,026,315 497,206 2,059,438 1,486,248 965,632 466,791 124.88%
-
Net Worth 755,496 731,662 721,887 692,015 674,092 642,516 630,384 12.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 15,863 15,862 - 43,622 15,861 15,864 - -
Div Payout % 16.63% 26.27% - 36.80% 17.59% 27.03% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 755,496 731,662 721,887 692,015 674,092 642,516 630,384 12.81%
NOSH 198,293 198,282 198,320 198,285 198,262 198,307 198,234 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.81% 5.67% 5.59% 5.52% 5.81% 5.83% 5.81% -
ROE 12.62% 8.25% 3.98% 17.13% 13.37% 9.14% 4.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 843.80 548.74 265.55 1,099.32 795.85 517.10 250.01 124.83%
EPS 48.10 30.45 14.47 59.78 45.47 29.60 14.27 124.64%
DPS 8.00 8.00 0.00 22.00 8.00 8.00 0.00 -
NAPS 3.81 3.69 3.64 3.49 3.40 3.24 3.18 12.79%
Adjusted Per Share Value based on latest NOSH - 198,219
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 211.26 137.38 66.49 275.22 199.22 129.47 62.57 124.89%
EPS 12.04 7.62 3.62 14.97 11.38 7.41 3.57 124.72%
DPS 2.00 2.00 0.00 5.51 2.00 2.00 0.00 -
NAPS 0.9539 0.9238 0.9114 0.8737 0.8511 0.8112 0.7959 12.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.80 3.47 3.45 3.72 3.30 3.17 3.10 -
P/RPS 0.45 0.63 1.30 0.34 0.41 0.61 1.24 -49.09%
P/EPS 7.90 11.40 23.84 6.22 7.26 10.71 21.72 -49.01%
EY 12.66 8.78 4.19 16.07 13.78 9.34 4.60 96.26%
DY 2.11 2.31 0.00 5.91 2.42 2.52 0.00 -
P/NAPS 1.00 0.94 0.95 1.07 0.97 0.98 0.97 2.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 -
Price 3.70 3.65 3.45 3.53 3.45 3.45 3.25 -
P/RPS 0.44 0.67 1.30 0.32 0.43 0.67 1.30 -51.40%
P/EPS 7.69 11.99 23.84 5.90 7.59 11.66 22.78 -51.48%
EY 13.00 8.34 4.19 16.93 13.18 8.58 4.39 106.07%
DY 2.16 2.19 0.00 6.23 2.32 2.32 0.00 -
P/NAPS 0.97 0.99 0.95 1.01 1.01 1.06 1.02 -3.29%

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