[KFC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -6.1%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,935,367 2,649,784 2,416,263 2,242,398 1,947,442 1,608,459 1,457,120 12.36%
PBT 198,095 225,242 206,383 169,984 166,799 148,598 127,992 7.54%
Tax -63,722 -63,131 -63,818 -47,707 -48,381 -44,555 -40,851 7.68%
NP 134,373 162,111 142,565 122,277 118,418 104,043 87,141 7.47%
-
NP to SH 131,787 159,358 139,996 120,213 116,639 102,964 86,263 7.31%
-
Tax Rate 32.17% 28.03% 30.92% 28.07% 29.01% 29.98% 31.92% -
Total Cost 2,800,994 2,487,673 2,273,698 2,120,121 1,829,024 1,504,416 1,369,979 12.64%
-
Net Worth 1,140,553 1,031,938 793,052 731,534 642,318 575,150 483,833 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 51,554 43,610 39,660 43,623 31,718 -
Div Payout % - 14.94% 36.83% 36.28% 34.00% 42.37% 36.77% -
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 1,031,938 793,052 731,534 642,318 575,150 483,833 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 4.58% 6.12% 5.90% 5.45% 6.08% 6.47% 5.98% -
ROE 11.55% 15.44% 17.65% 16.43% 18.16% 17.90% 17.83% -
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 370.60 333.81 1,218.72 1,131.11 982.33 811.01 734.83 -10.77%
EPS 16.64 20.08 70.61 60.64 58.84 51.92 43.50 -14.78%
DPS 0.00 3.00 26.00 22.00 20.00 22.00 16.00 -
NAPS 1.44 1.30 4.00 3.69 3.24 2.90 2.44 -8.40%
Adjusted Per Share Value based on latest NOSH - 792,051
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 370.61 334.56 305.07 283.12 245.88 203.08 183.97 12.36%
EPS 16.64 20.12 17.68 15.18 14.73 13.00 10.89 7.31%
DPS 0.00 3.01 6.51 5.51 5.01 5.51 4.00 -
NAPS 1.44 1.3029 1.0013 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 1.03 1.15 0.42 0.31 0.32 0.41 0.31 22.13%
P/EPS 22.90 19.18 7.17 5.72 5.39 6.41 5.26 27.75%
EY 4.37 5.21 13.95 17.47 18.56 15.59 19.00 -21.70%
DY 0.00 0.78 5.14 6.34 6.31 6.61 6.99 -
P/NAPS 2.65 2.96 1.27 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 1.03 1.16 0.44 0.32 0.35 0.41 0.33 20.86%
P/EPS 22.96 19.23 7.58 6.02 5.86 6.36 5.49 26.90%
EY 4.36 5.20 13.20 16.61 17.05 15.73 18.20 -21.17%
DY 0.00 0.78 4.86 6.03 5.80 6.67 6.69 -
P/NAPS 2.65 2.97 1.34 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