[KFC] QoQ Cumulative 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- -75.79%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative 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 1,673,202 1,088,051 526,639 2,179,788 1,577,881 1,025,441 70.96%
PBT 190,015 135,279 85,836 40,933 167,457 127,433 83,309 73.01%
Tax -57,218 -38,000 -24,100 -11,500 -47,107 -35,800 -23,500 80.69%
NP 132,797 97,279 61,736 29,433 120,350 91,633 59,809 69.94%
-
NP to SH 130,419 95,379 60,377 28,697 118,535 90,150 58,699 70.02%
-
Tax Rate 30.11% 28.09% 28.08% 28.09% 28.13% 28.09% 28.21% -
Total Cost 2,164,634 1,575,923 1,026,315 497,206 2,059,438 1,486,248 965,632 71.03%
-
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 15,863 15,862 - 43,622 15,861 15,864 107.56%
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% 12.62% 8.25% 3.98% 17.13% 13.37% 9.14% -
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 1,158.77 843.80 548.74 265.55 1,099.32 795.85 517.10 70.99%
EPS 65.78 48.10 30.45 14.47 59.78 45.47 29.60 70.04%
DPS 24.00 8.00 8.00 0.00 22.00 8.00 8.00 107.59%
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 290.07 211.26 137.38 66.49 275.22 199.22 129.47 70.96%
EPS 16.47 12.04 7.62 3.62 14.97 11.38 7.41 70.06%
DPS 6.01 2.00 2.00 0.00 5.51 2.00 2.00 107.82%
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 0.45 0.63 1.30 0.34 0.41 0.61 -34.87%
P/EPS 5.62 7.90 11.40 23.84 6.22 7.26 10.71 -34.86%
EY 17.78 12.66 8.78 4.19 16.07 13.78 9.34 53.41%
DY 6.49 2.11 2.31 0.00 5.91 2.42 2.52 87.56%
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 0.44 0.67 1.30 0.32 0.43 0.67 -36.30%
P/EPS 6.04 7.69 11.99 23.84 5.90 7.59 11.66 -35.42%
EY 16.57 13.00 8.34 4.19 16.93 13.18 8.58 54.89%
DY 6.05 2.16 2.19 0.00 6.23 2.32 2.32 89.12%
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