[KFC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.79%
YoY- -12.25%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 752,341 718,555 766,638 697,833 690,090 644,219 683,924 6.56%
PBT 40,720 47,495 60,964 48,916 52,963 52,650 63,393 -25.57%
Tax -12,200 -14,300 -22,522 -14,700 -15,900 -15,800 -14,531 -11.01%
NP 28,520 33,195 38,442 34,216 37,063 36,850 48,862 -30.18%
-
NP to SH 27,801 32,461 38,001 33,524 36,356 36,124 48,695 -31.20%
-
Tax Rate 29.96% 30.11% 36.94% 30.05% 30.02% 30.01% 22.92% -
Total Cost 723,821 685,360 728,196 663,617 653,027 607,369 635,062 9.12%
-
Net Worth 1,140,553 1,108,424 1,068,778 1,054,064 1,031,938 992,417 991,347 9.80%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 23,813 - 43,619 -
Div Payout % - - - - 65.50% - 89.58% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,140,553 1,108,424 1,068,778 1,054,064 1,031,938 992,417 991,347 9.80%
NOSH 792,051 791,731 791,687 792,529 793,799 793,934 793,078 -0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.79% 4.62% 5.01% 4.90% 5.37% 5.72% 7.14% -
ROE 2.44% 2.93% 3.56% 3.18% 3.52% 3.64% 4.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.99 90.76 96.84 88.05 86.94 81.14 86.24 6.66%
EPS 3.51 4.10 4.80 4.23 4.58 4.55 6.14 -31.14%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 5.50 -
NAPS 1.44 1.40 1.35 1.33 1.30 1.25 1.25 9.90%
Adjusted Per Share Value based on latest NOSH - 792,529
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.99 90.72 96.79 88.11 87.13 81.34 86.35 6.57%
EPS 3.51 4.10 4.80 4.23 4.59 4.56 6.15 -31.21%
DPS 0.00 0.00 0.00 0.00 3.01 0.00 5.51 -
NAPS 1.44 1.3995 1.3494 1.3308 1.3029 1.253 1.2517 9.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.81 3.76 3.84 3.30 3.85 3.65 3.82 -
P/RPS 4.01 4.14 3.97 3.75 4.43 4.50 4.43 -6.43%
P/EPS 108.55 91.71 80.00 78.01 84.06 80.22 62.21 44.98%
EY 0.92 1.09 1.25 1.28 1.19 1.25 1.61 -31.16%
DY 0.00 0.00 0.00 0.00 0.78 0.00 1.44 -
P/NAPS 2.65 2.69 2.84 2.48 2.96 2.92 3.06 -9.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 22/05/12 28/02/12 25/11/11 24/08/11 24/05/11 21/02/11 -
Price 3.82 3.83 3.81 3.28 3.86 3.85 3.85 -
P/RPS 4.02 4.22 3.93 3.73 4.44 4.74 4.46 -6.69%
P/EPS 108.83 93.41 79.37 77.54 84.28 84.62 62.70 44.47%
EY 0.92 1.07 1.26 1.29 1.19 1.18 1.59 -30.58%
DY 0.00 0.00 0.00 0.00 0.78 0.00 1.43 -
P/NAPS 2.65 2.74 2.82 2.47 2.97 3.08 3.08 -9.54%

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