[KFC] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.98%
YoY- 16.46%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,565,901 2,522,358 2,462,663 2,416,263 2,371,468 2,297,431 2,275,109 8.35%
PBT 224,365 221,833 213,176 206,383 199,200 190,015 175,303 17.89%
Tax -62,831 -62,131 -66,818 -63,818 -60,818 -57,218 -49,307 17.55%
NP 161,534 159,702 146,358 142,565 138,382 132,797 125,996 18.03%
-
NP to SH 158,729 156,848 143,198 139,996 135,949 130,403 123,764 18.06%
-
Tax Rate 28.00% 28.01% 31.34% 30.92% 30.53% 30.11% 28.13% -
Total Cost 2,404,367 2,362,656 2,316,305 2,273,698 2,233,086 2,164,634 2,149,113 7.77%
-
Net Worth 992,417 991,347 863,949 793,052 793,120 594,906 755,567 19.95%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 19,826 19,826 51,554 51,554 47,588 47,588 43,610 -40.90%
Div Payout % 12.49% 12.64% 36.00% 36.83% 35.00% 36.49% 35.24% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 992,417 991,347 863,949 793,052 793,120 594,906 755,567 19.95%
NOSH 793,934 793,078 792,614 198,263 198,280 198,302 198,311 152.34%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.30% 6.33% 5.94% 5.90% 5.84% 5.78% 5.54% -
ROE 15.99% 15.82% 16.57% 17.65% 17.14% 21.92% 16.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 323.19 318.05 310.70 1,218.72 1,196.02 1,158.55 1,147.24 -57.05%
EPS 19.99 19.78 18.07 70.61 68.56 65.76 62.41 -53.21%
DPS 2.50 2.50 6.50 26.00 24.00 24.00 22.00 -76.57%
NAPS 1.25 1.25 1.09 4.00 4.00 3.00 3.81 -52.46%
Adjusted Per Share Value based on latest NOSH - 198,263
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 323.97 318.47 310.93 305.07 299.42 290.07 287.25 8.35%
EPS 20.04 19.80 18.08 17.68 17.16 16.46 15.63 18.03%
DPS 2.50 2.50 6.51 6.51 6.01 6.01 5.51 -40.98%
NAPS 1.253 1.2517 1.0908 1.0013 1.0014 0.7511 0.954 19.95%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.65 3.82 3.12 5.06 3.97 3.70 3.80 -
P/RPS 1.13 1.20 1.00 0.42 0.33 0.32 0.33 127.35%
P/EPS 18.26 19.32 17.27 7.17 5.79 5.63 6.09 108.07%
EY 5.48 5.18 5.79 13.95 17.27 17.77 16.42 -51.91%
DY 0.68 0.65 2.08 5.14 6.05 6.49 5.79 -76.04%
P/NAPS 2.92 3.06 2.86 1.27 0.99 1.23 1.00 104.42%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 24/11/09 -
Price 3.85 3.85 3.92 5.35 4.25 3.97 3.70 -
P/RPS 1.19 1.21 1.26 0.44 0.36 0.34 0.32 140.22%
P/EPS 19.26 19.47 21.70 7.58 6.20 6.04 5.93 119.47%
EY 5.19 5.14 4.61 13.20 16.13 16.56 16.87 -54.46%
DY 0.65 0.65 1.66 4.86 5.65 6.05 5.95 -77.17%
P/NAPS 3.08 3.08 3.60 1.34 1.06 1.32 0.97 116.18%

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