[KFC] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.07%
YoY- 13.41%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,962,710 2,709,522 2,451,245 2,230,936 2,103,841 1,649,477 1,473,806 12.32%
PBT 186,844 206,038 211,253 180,372 169,910 140,577 133,228 5.79%
Tax -56,133 -61,866 -63,466 -50,666 -47,733 -42,666 -41,333 5.22%
NP 130,710 144,172 147,786 129,705 122,177 97,910 91,894 6.04%
-
NP to SH 127,765 141,338 144,232 127,172 120,200 96,740 91,236 5.76%
-
Tax Rate 30.04% 30.03% 30.04% 28.09% 28.09% 30.35% 31.02% -
Total Cost 2,832,000 2,565,350 2,303,458 2,101,230 1,981,664 1,551,566 1,381,912 12.69%
-
Net Worth 1,171,094 1,053,701 864,440 755,496 674,092 580,995 497,686 15.31%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 31,690 105,741 21,151 21,148 21,151 10,575 -
Div Payout % - 22.42% 73.31% 16.63% 17.59% 21.86% 11.59% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,171,094 1,053,701 864,440 755,496 674,092 580,995 497,686 15.31%
NOSH 791,279 792,529 793,064 198,293 198,262 198,291 198,281 25.91%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.41% 5.32% 6.03% 5.81% 5.81% 5.94% 6.24% -
ROE 10.91% 13.41% 16.69% 16.83% 17.83% 16.65% 18.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 374.42 342.00 309.09 1,125.07 1,061.14 831.84 743.29 -10.79%
EPS 16.15 17.84 18.19 64.13 60.63 48.79 46.01 -15.99%
DPS 0.00 4.00 13.33 10.67 10.67 10.67 5.33 -
NAPS 1.48 1.33 1.09 3.81 3.40 2.93 2.51 -8.42%
Adjusted Per Share Value based on latest NOSH - 792,614
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 374.07 342.10 309.49 281.67 265.63 208.26 186.08 12.33%
EPS 16.13 17.85 18.21 16.06 15.18 12.21 11.52 5.76%
DPS 0.00 4.00 13.35 2.67 2.67 2.67 1.34 -
NAPS 1.4786 1.3304 1.0914 0.9539 0.8511 0.7336 0.6284 15.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.89 3.30 3.12 3.80 3.30 3.28 2.48 -
P/RPS 1.04 0.96 1.01 0.34 0.31 0.39 0.33 21.06%
P/EPS 24.09 18.50 17.16 5.93 5.44 6.72 5.39 28.31%
EY 4.15 5.41 5.83 16.88 18.37 14.87 18.55 -22.06%
DY 0.00 1.21 4.27 2.81 3.23 3.25 2.15 -
P/NAPS 2.63 2.48 2.86 1.00 0.97 1.12 0.99 17.66%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 24/11/10 24/11/09 20/11/08 28/11/07 20/11/06 -
Price 3.96 3.28 3.92 3.70 3.45 3.55 2.48 -
P/RPS 1.06 0.96 1.27 0.33 0.33 0.43 0.33 21.44%
P/EPS 24.53 18.39 21.55 5.77 5.69 7.28 5.39 28.70%
EY 4.08 5.44 4.64 17.33 17.57 13.74 18.55 -22.28%
DY 0.00 1.22 3.40 2.88 3.09 3.00 2.15 -
P/NAPS 2.68 2.47 3.60 0.97 1.01 1.21 0.99 18.03%

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