[KFC] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -6.9%
YoY- -8.19%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM 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 -36,329 11.25%
NP 146,571 159,702 132,797 120,350 105,543 99,049 -30,766 -
-
NP to SH 144,005 156,848 130,403 118,535 104,269 98,280 -31,477 -
-
Tax Rate 31.98% 28.01% 30.11% 28.13% 29.93% 30.40% 653.05% -
Total Cost 2,652,209 2,362,656 2,164,634 2,059,438 1,624,828 1,424,790 1,487,313 10.11%
-
Net Worth 1,068,778 991,347 594,906 691,785 602,942 531,351 444,052 15.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 23,813 19,826 47,588 43,610 39,666 35,690 31,715 -4.66%
Div Payout % 16.54% 12.64% 36.49% 36.79% 38.04% 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 1,068,778 991,347 594,906 691,785 602,942 531,351 444,052 15.75%
NOSH 791,687 793,078 198,302 198,219 198,336 198,265 198,237 25.94%
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% -2.11% -
ROE 13.47% 15.82% 21.92% 17.13% 17.29% 18.50% -7.09% -
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 353.52 318.05 1,158.55 1,099.69 872.44 768.59 734.75 -11.47%
EPS 18.19 19.78 65.76 59.80 52.57 49.57 -15.88 -
DPS 3.00 2.50 24.00 22.00 20.00 18.00 16.00 -24.33%
NAPS 1.35 1.25 3.00 3.49 3.04 2.68 2.24 -8.08%
Adjusted Per Share Value based on latest NOSH - 791,687
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 19.80 16.46 14.97 13.16 12.41 -3.97 -
DPS 3.01 2.50 6.01 5.51 5.01 4.51 4.00 -4.62%
NAPS 1.3494 1.2517 0.7511 0.8734 0.7613 0.6709 0.5607 15.75%
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 21.11 19.32 5.63 6.22 6.09 5.45 -12.91 -
EY 4.74 5.18 17.77 16.08 16.43 18.36 -7.75 -
DY 0.78 0.65 6.49 5.91 6.25 6.67 7.80 -31.85%
P/NAPS 2.84 3.06 1.23 1.07 1.05 1.01 0.92 20.65%
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 20.95 19.47 6.04 5.90 5.99 5.75 -12.47 -
EY 4.77 5.14 16.56 16.94 16.69 17.39 -8.02 -
DY 0.79 0.65 6.05 6.23 6.35 6.32 8.08 -32.11%
P/NAPS 2.82 3.08 1.32 1.01 1.04 1.06 0.88 21.41%

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