[KFC] YoY 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- 6.93%
YoY- 9.15%
View:
Show?
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 751,137 697,833 631,551 585,151 552,440 428,738 381,605 11.93%
PBT 51,918 48,916 56,236 49,443 44,124 38,299 39,081 4.84%
Tax -15,600 -14,700 -16,900 -13,900 -12,300 -11,800 -12,100 4.32%
NP 36,318 34,216 39,336 35,543 31,824 26,499 26,981 5.07%
-
NP to SH 35,562 33,524 38,204 35,002 31,451 26,226 26,782 4.83%
-
Tax Rate 30.05% 30.05% 30.05% 28.11% 27.88% 30.81% 30.96% -
Total Cost 714,819 663,617 592,215 549,608 520,616 402,239 354,624 12.38%
-
Net Worth 1,172,199 1,054,064 863,949 755,567 674,233 580,817 497,578 15.33%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,172,199 1,054,064 863,949 755,567 674,233 580,817 497,578 15.33%
NOSH 792,026 792,529 792,614 198,311 198,303 198,231 198,238 25.94%
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 4.84% 4.90% 6.23% 6.07% 5.76% 6.18% 7.07% -
ROE 3.03% 3.18% 4.42% 4.63% 4.66% 4.52% 5.38% -
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 94.84 88.05 79.68 295.07 278.58 216.28 192.50 -11.11%
EPS 4.49 4.23 4.82 17.65 15.86 13.23 13.51 -16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 792,614
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 94.84 88.11 79.74 73.88 69.75 54.13 48.18 11.93%
EPS 4.49 4.23 4.82 4.42 3.97 3.31 3.38 4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.3308 1.0908 0.954 0.8513 0.7333 0.6282 15.33%
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 4.10 3.75 3.92 1.29 1.18 1.52 1.29 21.23%
P/EPS 86.64 78.01 64.73 21.53 20.81 24.79 18.36 29.48%
EY 1.15 1.28 1.54 4.64 4.81 4.03 5.45 -22.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 4.18 3.73 4.92 1.25 1.24 1.64 1.29 21.62%
P/EPS 88.20 77.54 81.33 20.96 21.75 26.83 18.36 29.86%
EY 1.13 1.29 1.23 4.77 4.60 3.73 5.45 -23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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