[KFC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.74%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,798,780 2,522,358 2,297,431 2,179,788 1,730,371 1,523,839 1,456,547 11.49%
PBT 215,493 221,833 190,015 167,457 150,624 142,304 5,563 83.89%
Tax -68,922 -62,131 -57,218 -47,107 -45,081 -43,255 -37,252 10.79%
NP 146,571 159,702 132,797 120,350 105,543 99,049 -31,689 -
-
NP to SH 144,005 156,869 130,419 118,535 104,269 98,280 -32,459 -
-
Tax Rate 31.98% 28.01% 30.11% 28.13% 29.93% 30.40% 669.64% -
Total Cost 2,652,209 2,362,656 2,164,634 2,059,438 1,624,828 1,424,790 1,488,236 10.10%
-
Net Worth 1,069,344 991,335 791,079 692,015 602,733 529,398 436,079 16.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 23,763 122,925 47,583 43,622 39,653 35,689 31,714 -4.69%
Div Payout % 16.50% 78.36% 36.49% 36.80% 38.03% 36.31% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,069,344 991,335 791,079 692,015 602,733 529,398 436,079 16.11%
NOSH 792,106 793,068 198,265 198,285 198,267 198,276 198,217 25.95%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.24% 6.33% 5.78% 5.52% 6.10% 6.50% -2.18% -
ROE 13.47% 15.82% 16.49% 17.13% 17.30% 18.56% -7.44% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 353.33 318.05 1,158.77 1,099.32 872.74 768.54 734.82 -11.48%
EPS 18.18 19.78 65.78 59.78 52.59 49.57 -16.37 -
DPS 3.00 15.50 24.00 22.00 20.00 18.00 16.00 -24.33%
NAPS 1.35 1.25 3.99 3.49 3.04 2.67 2.20 -7.81%
Adjusted Per Share Value based on latest NOSH - 198,302
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 353.37 318.47 290.07 275.22 218.47 192.40 183.90 11.49%
EPS 18.18 19.81 16.47 14.97 13.16 12.41 -4.10 -
DPS 3.00 15.52 6.01 5.51 5.01 4.51 4.00 -4.67%
NAPS 1.3501 1.2516 0.9988 0.8737 0.761 0.6684 0.5506 16.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.84 3.82 3.70 3.72 3.20 2.70 2.05 -
P/RPS 1.09 1.20 0.32 0.34 0.37 0.35 0.28 25.41%
P/EPS 21.12 19.31 5.62 6.22 6.08 5.45 -12.52 -
EY 4.73 5.18 17.78 16.07 16.43 18.36 -7.99 -
DY 0.78 4.06 6.49 5.91 6.25 6.67 7.80 -31.85%
P/NAPS 2.84 3.06 0.93 1.07 1.05 1.01 0.93 20.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 24/02/06 -
Price 3.81 3.85 3.97 3.53 3.15 2.85 1.98 -
P/RPS 1.08 1.21 0.34 0.32 0.36 0.37 0.27 25.97%
P/EPS 20.96 19.46 6.04 5.90 5.99 5.75 -12.09 -
EY 4.77 5.14 16.57 16.93 16.70 17.39 -8.27 -
DY 0.79 4.03 6.05 6.23 6.35 6.32 8.08 -32.11%
P/NAPS 2.82 3.08 0.99 1.01 1.04 1.07 0.90 20.95%

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