[KFC] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.39%
YoY- 4.17%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 752,341 690,090 606,207 561,412 529,843 405,613 370,780 12.50%
PBT 40,720 52,963 52,086 44,903 43,202 34,178 33,496 3.30%
Tax -12,200 -15,900 -15,600 -12,600 -12,200 -10,300 -10,834 1.99%
NP 28,520 37,063 36,486 32,303 31,002 23,878 22,662 3.90%
-
NP to SH 27,801 36,356 35,727 31,680 30,411 23,601 22,526 3.56%
-
Tax Rate 29.96% 30.02% 29.95% 28.06% 28.24% 30.14% 32.34% -
Total Cost 723,821 653,027 569,721 529,109 498,841 381,735 348,118 12.96%
-
Net Worth 1,140,553 1,031,938 836,669 731,534 642,318 575,150 483,833 15.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 23,813 19,826 15,859 15,859 15,866 - -
Div Payout % - 65.50% 55.49% 50.06% 52.15% 67.23% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,140,553 1,031,938 836,669 731,534 642,318 575,150 483,833 15.34%
NOSH 792,051 793,799 198,263 198,247 198,246 198,327 198,292 25.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.79% 5.37% 6.02% 5.75% 5.85% 5.89% 6.11% -
ROE 2.44% 3.52% 4.27% 4.33% 4.73% 4.10% 4.66% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.99 86.94 305.76 283.19 267.26 204.52 186.99 -10.66%
EPS 3.51 4.58 18.02 15.98 15.34 11.90 11.36 -17.76%
DPS 0.00 3.00 10.00 8.00 8.00 8.00 0.00 -
NAPS 1.44 1.30 4.22 3.69 3.24 2.90 2.44 -8.40%
Adjusted Per Share Value based on latest NOSH - 198,247
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.99 87.13 76.54 70.88 66.90 51.21 46.81 12.50%
EPS 3.51 4.59 4.51 4.00 3.84 2.98 2.84 3.58%
DPS 0.00 3.01 2.50 2.00 2.00 2.00 0.00 -
NAPS 1.44 1.3029 1.0564 0.9236 0.811 0.7262 0.6109 15.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.81 3.85 5.06 3.47 3.17 3.33 2.29 -
P/RPS 4.01 4.43 1.65 1.23 1.19 1.63 1.22 21.91%
P/EPS 108.55 84.06 28.08 21.71 20.66 27.98 20.16 32.35%
EY 0.92 1.19 3.56 4.61 4.84 3.57 4.96 -24.46%
DY 0.00 0.78 1.98 2.31 2.52 2.40 0.00 -
P/NAPS 2.65 2.96 1.20 0.94 0.98 1.15 0.94 18.83%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 -
Price 3.82 3.86 5.35 3.65 3.45 3.30 2.39 -
P/RPS 4.02 4.44 1.75 1.29 1.29 1.61 1.28 20.99%
P/EPS 108.83 84.28 29.69 22.84 22.49 27.73 21.04 31.47%
EY 0.92 1.19 3.37 4.38 4.45 3.61 4.75 -23.91%
DY 0.00 0.78 1.87 2.19 2.32 2.42 0.00 -
P/NAPS 2.65 2.97 1.27 0.99 1.06 1.14 0.98 18.01%

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