[KFC] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
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%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 690,090 644,219 683,924 631,551 606,207 600,676 624,229 6.93%
PBT 52,963 52,650 63,393 56,236 52,086 50,118 54,736 -2.17%
Tax -15,900 -15,800 -14,531 -16,900 -15,600 -15,100 -19,218 -11.90%
NP 37,063 36,850 48,862 39,336 36,486 35,018 35,518 2.88%
-
NP to SH 36,356 36,124 48,695 38,204 35,727 34,243 35,040 2.49%
-
Tax Rate 30.02% 30.01% 22.92% 30.05% 29.95% 30.13% 35.11% -
Total Cost 653,027 607,369 635,062 592,215 569,721 565,658 588,711 7.17%
-
Net Worth 1,031,938 992,417 991,347 863,949 836,669 824,845 791,225 19.43%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 23,813 - 43,619 - 19,826 - 31,728 -17.45%
Div Payout % 65.50% - 89.58% - 55.49% - 90.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,031,938 992,417 991,347 863,949 836,669 824,845 791,225 19.43%
NOSH 793,799 793,934 793,078 792,614 198,263 198,280 198,302 152.75%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.37% 5.72% 7.14% 6.23% 6.02% 5.83% 5.69% -
ROE 3.52% 3.64% 4.91% 4.42% 4.27% 4.15% 4.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 86.94 81.14 86.24 79.68 305.76 302.94 314.79 -57.69%
EPS 4.58 4.55 6.14 4.82 18.02 17.27 17.67 -59.44%
DPS 3.00 0.00 5.50 0.00 10.00 0.00 16.00 -67.34%
NAPS 1.30 1.25 1.25 1.09 4.22 4.16 3.99 -52.74%
Adjusted Per Share Value based on latest NOSH - 792,614
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.13 81.34 86.35 79.74 76.54 75.84 78.81 6.93%
EPS 4.59 4.56 6.15 4.82 4.51 4.32 4.42 2.55%
DPS 3.01 0.00 5.51 0.00 2.50 0.00 4.01 -17.44%
NAPS 1.3029 1.253 1.2517 1.0908 1.0564 1.0414 0.999 19.42%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.85 3.65 3.82 3.12 5.06 3.97 3.70 -
P/RPS 4.43 4.50 4.43 3.92 1.65 1.31 1.18 142.14%
P/EPS 84.06 80.22 62.21 64.73 28.08 22.99 20.94 153.22%
EY 1.19 1.25 1.61 1.54 3.56 4.35 4.78 -60.52%
DY 0.78 0.00 1.44 0.00 1.98 0.00 4.32 -68.15%
P/NAPS 2.96 2.92 3.06 2.86 1.20 0.95 0.93 116.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 25/05/10 24/02/10 -
Price 3.86 3.85 3.85 3.92 5.35 4.25 3.97 -
P/RPS 4.44 4.74 4.46 4.92 1.75 1.40 1.26 132.10%
P/EPS 84.28 84.62 62.70 81.33 29.69 24.61 22.47 141.99%
EY 1.19 1.18 1.59 1.23 3.37 4.06 4.45 -58.59%
DY 0.78 0.00 1.43 0.00 1.87 0.00 4.03 -66.64%
P/NAPS 2.97 3.08 3.08 3.60 1.27 1.02 0.99 108.42%

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