[KFC] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 59.01%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,222,033 2,032,142 1,838,434 1,673,202 1,577,881 1,237,108 1,105,355 12.32%
PBT 140,133 154,529 158,440 135,279 127,433 105,433 99,921 5.79%
Tax -42,100 -46,400 -47,600 -38,000 -35,800 -32,000 -31,000 5.22%
NP 98,033 108,129 110,840 97,279 91,633 73,433 68,921 6.04%
-
NP to SH 95,824 106,004 108,174 95,379 90,150 72,555 68,427 5.76%
-
Tax Rate 30.04% 30.03% 30.04% 28.09% 28.09% 30.35% 31.02% -
Total Cost 2,124,000 1,924,013 1,727,594 1,575,923 1,486,248 1,163,675 1,036,434 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 - 23,767 79,306 15,863 15,861 15,863 7,931 -
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 8.18% 10.06% 12.51% 12.62% 13.37% 12.49% 13.75% -
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 280.82 256.50 231.81 843.80 795.85 623.88 557.47 -10.79%
EPS 12.11 13.38 13.64 48.10 45.47 36.59 34.51 -16.00%
DPS 0.00 3.00 10.00 8.00 8.00 8.00 4.00 -
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 - 792,026
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 280.55 256.57 232.12 211.26 199.22 156.20 139.56 12.32%
EPS 12.10 13.38 13.66 12.04 11.38 9.16 8.64 5.76%
DPS 0.00 3.00 10.01 2.00 2.00 2.00 1.00 -
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 1.39 1.29 1.35 0.45 0.41 0.53 0.44 21.11%
P/EPS 32.12 24.66 22.87 7.90 7.26 8.96 7.19 28.30%
EY 3.11 4.05 4.37 12.66 13.78 11.16 13.92 -22.08%
DY 0.00 0.91 3.21 2.11 2.42 2.44 1.61 -
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 1.41 1.28 1.69 0.44 0.43 0.57 0.44 21.39%
P/EPS 32.70 24.51 28.74 7.69 7.59 9.70 7.19 28.68%
EY 3.06 4.08 3.48 13.00 13.18 10.31 13.92 -22.29%
DY 0.00 0.91 2.55 2.16 2.32 2.25 1.61 -
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