[KFC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -76.97%
YoY- 5.49%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,798,780 2,032,142 1,334,309 644,219 2,522,358 1,838,434 1,206,883 74.93%
PBT 215,493 154,529 105,613 52,650 221,833 158,440 102,204 64.20%
Tax -68,922 -46,400 -31,700 -15,800 -62,131 -47,600 -30,700 71.20%
NP 146,571 108,129 73,913 36,850 159,702 110,840 71,504 61.15%
-
NP to SH 144,005 106,004 72,480 36,124 156,869 108,174 69,970 61.58%
-
Tax Rate 31.98% 30.03% 30.02% 30.01% 28.01% 30.04% 30.04% -
Total Cost 2,652,209 1,924,013 1,260,396 607,369 2,362,656 1,727,594 1,135,379 75.78%
-
Net Worth 1,069,344 1,053,701 1,030,897 992,417 991,335 864,440 836,705 17.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,763 23,767 23,789 - 122,925 79,306 19,827 12.79%
Div Payout % 16.50% 22.42% 32.82% - 78.36% 73.31% 28.34% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,069,344 1,053,701 1,030,897 992,417 991,335 864,440 836,705 17.71%
NOSH 792,106 792,529 792,997 793,934 793,068 793,064 198,271 151.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.24% 5.32% 5.54% 5.72% 6.33% 6.03% 5.92% -
ROE 13.47% 10.06% 7.03% 3.64% 15.82% 12.51% 8.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 353.33 256.50 168.26 81.14 318.05 231.81 608.70 -30.34%
EPS 18.18 13.38 9.14 4.55 19.78 13.64 35.29 -35.65%
DPS 3.00 3.00 3.00 0.00 15.50 10.00 10.00 -55.08%
NAPS 1.35 1.33 1.30 1.25 1.25 1.09 4.22 -53.12%
Adjusted Per Share Value based on latest NOSH - 793,934
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 353.37 256.57 168.47 81.34 318.47 232.12 152.38 74.93%
EPS 18.18 13.38 9.15 4.56 19.81 13.66 8.83 61.62%
DPS 3.00 3.00 3.00 0.00 15.52 10.01 2.50 12.88%
NAPS 1.3501 1.3304 1.3016 1.253 1.2516 1.0914 1.0564 17.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.84 3.30 3.85 3.65 3.82 3.12 5.06 -
P/RPS 1.09 1.29 2.29 4.50 1.20 1.35 0.83 19.86%
P/EPS 21.12 24.66 42.12 80.22 19.31 22.87 14.34 29.35%
EY 4.73 4.05 2.37 1.25 5.18 4.37 6.97 -22.72%
DY 0.78 0.91 0.78 0.00 4.06 3.21 1.98 -46.17%
P/NAPS 2.84 2.48 2.96 2.92 3.06 2.86 1.20 77.31%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 -
Price 3.81 3.28 3.86 3.85 3.85 3.92 5.35 -
P/RPS 1.08 1.28 2.29 4.74 1.21 1.69 0.88 14.58%
P/EPS 20.96 24.51 42.23 84.62 19.46 28.74 15.16 24.03%
EY 4.77 4.08 2.37 1.18 5.14 3.48 6.60 -19.41%
DY 0.79 0.91 0.78 0.00 4.03 2.55 1.87 -43.60%
P/NAPS 2.82 2.47 2.97 3.08 3.08 3.60 1.27 69.95%

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