[KFC] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -14.58%
YoY- -10.14%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 751,137 752,341 718,555 766,638 697,833 690,090 644,219 10.74%
PBT 51,918 40,720 47,495 60,964 48,916 52,963 52,650 -0.92%
Tax -15,600 -12,200 -14,300 -22,522 -14,700 -15,900 -15,800 -0.84%
NP 36,318 28,520 33,195 38,442 34,216 37,063 36,850 -0.96%
-
NP to SH 35,562 27,801 32,461 38,001 33,524 36,356 36,124 -1.03%
-
Tax Rate 30.05% 29.96% 30.11% 36.94% 30.05% 30.02% 30.01% -
Total Cost 714,819 723,821 685,360 728,196 663,617 653,027 607,369 11.43%
-
Net Worth 1,172,199 1,140,553 1,108,424 1,068,778 1,054,064 1,031,938 992,417 11.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 23,813 - -
Div Payout % - - - - - 65.50% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,172,199 1,140,553 1,108,424 1,068,778 1,054,064 1,031,938 992,417 11.70%
NOSH 792,026 792,051 791,731 791,687 792,529 793,799 793,934 -0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.84% 3.79% 4.62% 5.01% 4.90% 5.37% 5.72% -
ROE 3.03% 2.44% 2.93% 3.56% 3.18% 3.52% 3.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 94.84 94.99 90.76 96.84 88.05 86.94 81.14 10.92%
EPS 4.49 3.51 4.10 4.80 4.23 4.58 4.55 -0.87%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.48 1.44 1.40 1.35 1.33 1.30 1.25 11.88%
Adjusted Per Share Value based on latest NOSH - 791,731
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 94.84 94.99 90.72 96.79 88.11 87.13 81.34 10.74%
EPS 4.49 3.51 4.10 4.80 4.23 4.59 4.56 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 3.01 0.00 -
NAPS 1.48 1.44 1.3995 1.3494 1.3308 1.3029 1.253 11.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.89 3.81 3.76 3.84 3.30 3.85 3.65 -
P/RPS 4.10 4.01 4.14 3.97 3.75 4.43 4.50 -6.00%
P/EPS 86.64 108.55 91.71 80.00 78.01 84.06 80.22 5.25%
EY 1.15 0.92 1.09 1.25 1.28 1.19 1.25 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 2.63 2.65 2.69 2.84 2.48 2.96 2.92 -6.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 22/05/12 28/02/12 25/11/11 24/08/11 24/05/11 -
Price 3.96 3.82 3.83 3.81 3.28 3.86 3.85 -
P/RPS 4.18 4.02 4.22 3.93 3.73 4.44 4.74 -8.01%
P/EPS 88.20 108.83 93.41 79.37 77.54 84.28 84.62 2.79%
EY 1.13 0.92 1.07 1.26 1.29 1.19 1.18 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 2.68 2.65 2.74 2.82 2.47 2.97 3.08 -8.83%

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