[KFC] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.27%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 683,924 631,551 606,207 600,676 624,229 585,151 561,412 14.02%
PBT 63,393 56,236 52,086 50,118 54,736 49,443 44,903 25.76%
Tax -14,531 -16,900 -15,600 -15,100 -19,218 -13,900 -12,600 9.94%
NP 48,862 39,336 36,486 35,018 35,518 35,543 32,303 31.67%
-
NP to SH 48,695 38,204 35,727 34,243 35,040 35,002 31,680 33.08%
-
Tax Rate 22.92% 30.05% 29.95% 30.13% 35.11% 28.11% 28.06% -
Total Cost 635,062 592,215 569,721 565,658 588,711 549,608 529,109 12.90%
-
Net Worth 991,347 863,949 836,669 824,845 791,225 755,567 731,534 22.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 43,619 - 19,826 - 31,728 - 15,859 95.94%
Div Payout % 89.58% - 55.49% - 90.55% - 50.06% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 991,347 863,949 836,669 824,845 791,225 755,567 731,534 22.39%
NOSH 793,078 792,614 198,263 198,280 198,302 198,311 198,247 151.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.14% 6.23% 6.02% 5.83% 5.69% 6.07% 5.75% -
ROE 4.91% 4.42% 4.27% 4.15% 4.43% 4.63% 4.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.24 79.68 305.76 302.94 314.79 295.07 283.19 -54.63%
EPS 6.14 4.82 18.02 17.27 17.67 17.65 15.98 -47.05%
DPS 5.50 0.00 10.00 0.00 16.00 0.00 8.00 -22.05%
NAPS 1.25 1.09 4.22 4.16 3.99 3.81 3.69 -51.30%
Adjusted Per Share Value based on latest NOSH - 198,280
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.35 79.74 76.54 75.84 78.81 73.88 70.88 14.02%
EPS 6.15 4.82 4.51 4.32 4.42 4.42 4.00 33.10%
DPS 5.51 0.00 2.50 0.00 4.01 0.00 2.00 96.16%
NAPS 1.2517 1.0908 1.0564 1.0414 0.999 0.954 0.9236 22.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.82 3.12 5.06 3.97 3.70 3.80 3.47 -
P/RPS 4.43 3.92 1.65 1.31 1.18 1.29 1.23 134.41%
P/EPS 62.21 64.73 28.08 22.99 20.94 21.53 21.71 101.35%
EY 1.61 1.54 3.56 4.35 4.78 4.64 4.61 -50.31%
DY 1.44 0.00 1.98 0.00 4.32 0.00 2.31 -26.96%
P/NAPS 3.06 2.86 1.20 0.95 0.93 1.00 0.94 119.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 19/08/09 -
Price 3.85 3.92 5.35 4.25 3.97 3.70 3.65 -
P/RPS 4.46 4.92 1.75 1.40 1.26 1.25 1.29 128.12%
P/EPS 62.70 81.33 29.69 24.61 22.47 20.96 22.84 95.69%
EY 1.59 1.23 3.37 4.06 4.45 4.77 4.38 -49.01%
DY 1.43 0.00 1.87 0.00 4.03 0.00 2.19 -24.67%
P/NAPS 3.08 3.60 1.27 1.02 0.99 0.97 0.99 112.67%

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