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

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.11%
YoY- 23.45%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 631,551 606,207 600,676 624,229 585,151 561,412 526,639 12.86%
PBT 56,236 52,086 50,118 54,736 49,443 44,903 40,933 23.55%
Tax -16,900 -15,600 -15,100 -19,218 -13,900 -12,600 -11,500 29.22%
NP 39,336 36,486 35,018 35,518 35,543 32,303 29,433 21.30%
-
NP to SH 38,204 35,727 34,243 35,040 35,002 31,680 28,697 20.99%
-
Tax Rate 30.05% 29.95% 30.13% 35.11% 28.11% 28.06% 28.09% -
Total Cost 592,215 569,721 565,658 588,711 549,608 529,109 497,206 12.35%
-
Net Worth 863,949 836,669 824,845 791,225 755,567 731,534 721,887 12.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 19,826 - 31,728 - 15,859 - -
Div Payout % - 55.49% - 90.55% - 50.06% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 863,949 836,669 824,845 791,225 755,567 731,534 721,887 12.71%
NOSH 792,614 198,263 198,280 198,302 198,311 198,247 198,320 151.63%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.23% 6.02% 5.83% 5.69% 6.07% 5.75% 5.59% -
ROE 4.42% 4.27% 4.15% 4.43% 4.63% 4.33% 3.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.68 305.76 302.94 314.79 295.07 283.19 265.55 -55.14%
EPS 4.82 18.02 17.27 17.67 17.65 15.98 14.47 -51.91%
DPS 0.00 10.00 0.00 16.00 0.00 8.00 0.00 -
NAPS 1.09 4.22 4.16 3.99 3.81 3.69 3.64 -55.20%
Adjusted Per Share Value based on latest NOSH - 198,302
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.74 76.54 75.84 78.81 73.88 70.88 66.49 12.86%
EPS 4.82 4.51 4.32 4.42 4.42 4.00 3.62 21.00%
DPS 0.00 2.50 0.00 4.01 0.00 2.00 0.00 -
NAPS 1.0908 1.0564 1.0414 0.999 0.954 0.9236 0.9114 12.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 3.92 1.65 1.31 1.18 1.29 1.23 1.30 108.57%
P/EPS 64.73 28.08 22.99 20.94 21.53 21.71 23.84 94.50%
EY 1.54 3.56 4.35 4.78 4.64 4.61 4.19 -48.65%
DY 0.00 1.98 0.00 4.32 0.00 2.31 0.00 -
P/NAPS 2.86 1.20 0.95 0.93 1.00 0.94 0.95 108.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 4.92 1.75 1.40 1.26 1.25 1.29 1.30 142.65%
P/EPS 81.33 29.69 24.61 22.47 20.96 22.84 23.84 126.44%
EY 1.23 3.37 4.06 4.45 4.77 4.38 4.19 -55.79%
DY 0.00 1.87 0.00 4.03 0.00 2.19 0.00 -
P/NAPS 3.60 1.27 1.02 0.99 0.97 0.99 0.95 142.86%

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