[KFC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 9.53%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,716,066 2,649,784 2,565,901 2,522,358 2,462,663 2,416,263 2,371,468 9.45%
PBT 217,922 225,242 224,365 221,833 213,176 206,383 199,200 6.16%
Tax -60,931 -63,131 -62,831 -62,131 -66,818 -63,818 -60,818 0.12%
NP 156,991 162,111 161,534 159,702 146,358 142,565 138,382 8.76%
-
NP to SH 154,678 159,358 158,729 156,848 143,198 139,996 135,949 8.97%
-
Tax Rate 27.96% 28.03% 28.00% 28.01% 31.34% 30.92% 30.53% -
Total Cost 2,559,075 2,487,673 2,404,367 2,362,656 2,316,305 2,273,698 2,233,086 9.50%
-
Net Worth 1,054,064 1,031,938 992,417 991,347 863,949 793,052 793,120 20.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 23,813 23,813 19,826 19,826 51,554 51,554 47,588 -36.94%
Div Payout % 15.40% 14.94% 12.49% 12.64% 36.00% 36.83% 35.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,054,064 1,031,938 992,417 991,347 863,949 793,052 793,120 20.85%
NOSH 792,529 793,799 793,934 793,078 792,614 198,263 198,280 151.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.78% 6.12% 6.30% 6.33% 5.94% 5.90% 5.84% -
ROE 14.67% 15.44% 15.99% 15.82% 16.57% 17.65% 17.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 342.71 333.81 323.19 318.05 310.70 1,218.72 1,196.02 -56.50%
EPS 19.52 20.08 19.99 19.78 18.07 70.61 68.56 -56.68%
DPS 3.00 3.00 2.50 2.50 6.50 26.00 24.00 -74.96%
NAPS 1.33 1.30 1.25 1.25 1.09 4.00 4.00 -51.97%
Adjusted Per Share Value based on latest NOSH - 793,078
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 342.93 334.56 323.97 318.47 310.93 305.07 299.42 9.45%
EPS 19.53 20.12 20.04 19.80 18.08 17.68 17.16 8.99%
DPS 3.01 3.01 2.50 2.50 6.51 6.51 6.01 -36.90%
NAPS 1.3308 1.3029 1.253 1.2517 1.0908 1.0013 1.0014 20.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.30 3.85 3.65 3.82 3.12 5.06 3.97 -
P/RPS 0.96 1.15 1.13 1.20 1.00 0.42 0.33 103.65%
P/EPS 16.91 19.18 18.26 19.32 17.27 7.17 5.79 104.18%
EY 5.91 5.21 5.48 5.18 5.79 13.95 17.27 -51.04%
DY 0.91 0.78 0.68 0.65 2.08 5.14 6.05 -71.68%
P/NAPS 2.48 2.96 2.92 3.06 2.86 1.27 0.99 84.34%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 25/05/10 -
Price 3.28 3.86 3.85 3.85 3.92 5.35 4.25 -
P/RPS 0.96 1.16 1.19 1.21 1.26 0.44 0.36 92.18%
P/EPS 16.81 19.23 19.26 19.47 21.70 7.58 6.20 94.32%
EY 5.95 5.20 5.19 5.14 4.61 13.20 16.13 -48.53%
DY 0.91 0.78 0.65 0.65 1.66 4.86 5.65 -70.36%
P/NAPS 2.47 2.97 3.08 3.08 3.60 1.34 1.06 75.67%

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