[KFC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.16%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,297,431 2,230,936 2,176,102 2,106,556 2,179,788 2,103,841 2,050,882 7.83%
PBT 190,015 180,372 171,672 163,732 167,457 169,910 166,618 9.12%
Tax -57,218 -50,666 -48,200 -46,000 -47,107 -47,733 -47,000 13.97%
NP 132,797 129,705 123,472 117,732 120,350 122,177 119,618 7.19%
-
NP to SH 130,419 127,172 120,754 114,788 118,535 120,200 117,398 7.24%
-
Tax Rate 30.11% 28.09% 28.08% 28.09% 28.13% 28.09% 28.21% -
Total Cost 2,164,634 2,101,230 2,052,630 1,988,824 2,059,438 1,981,664 1,931,264 7.87%
-
Net Worth 791,079 755,496 731,662 721,887 692,015 674,092 642,516 14.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 47,583 21,151 31,725 - 43,622 21,148 31,729 30.92%
Div Payout % 36.49% 16.63% 26.27% - 36.80% 17.59% 27.03% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 791,079 755,496 731,662 721,887 692,015 674,092 642,516 14.83%
NOSH 198,265 198,293 198,282 198,320 198,285 198,262 198,307 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.78% 5.81% 5.67% 5.59% 5.52% 5.81% 5.83% -
ROE 16.49% 16.83% 16.50% 15.90% 17.13% 17.83% 18.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,158.77 1,125.07 1,097.48 1,062.20 1,099.32 1,061.14 1,034.19 7.85%
EPS 65.78 64.13 60.90 57.88 59.78 60.63 59.20 7.25%
DPS 24.00 10.67 16.00 0.00 22.00 10.67 16.00 30.94%
NAPS 3.99 3.81 3.69 3.64 3.49 3.40 3.24 14.84%
Adjusted Per Share Value based on latest NOSH - 198,320
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 290.07 281.67 274.75 265.97 275.22 265.63 258.94 7.83%
EPS 16.47 16.06 15.25 14.49 14.97 15.18 14.82 7.27%
DPS 6.01 2.67 4.01 0.00 5.51 2.67 4.01 30.86%
NAPS 0.9988 0.9539 0.9238 0.9114 0.8737 0.8511 0.8112 14.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.70 3.80 3.47 3.45 3.72 3.30 3.17 -
P/RPS 0.32 0.34 0.32 0.32 0.34 0.31 0.31 2.13%
P/EPS 5.62 5.93 5.70 5.96 6.22 5.44 5.35 3.32%
EY 17.78 16.88 17.55 16.78 16.07 18.37 18.68 -3.22%
DY 6.49 2.81 4.61 0.00 5.91 3.23 5.05 18.15%
P/NAPS 0.93 1.00 0.94 0.95 1.07 0.97 0.98 -3.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 -
Price 3.97 3.70 3.65 3.45 3.53 3.45 3.45 -
P/RPS 0.34 0.33 0.33 0.32 0.32 0.33 0.33 2.00%
P/EPS 6.04 5.77 5.99 5.96 5.90 5.69 5.83 2.38%
EY 16.57 17.33 16.68 16.78 16.93 17.57 17.16 -2.29%
DY 6.05 2.88 4.38 0.00 6.23 3.09 4.64 19.29%
P/NAPS 0.99 0.97 0.99 0.95 1.01 1.01 1.06 -4.44%

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