[KFC] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.75%
YoY- -10.5%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 585,151 561,412 526,639 601,907 552,440 529,843 495,598 11.69%
PBT 49,443 44,903 40,933 40,024 44,124 43,202 40,107 14.95%
Tax -13,900 -12,600 -11,500 -11,307 -12,300 -12,200 -11,300 14.78%
NP 35,543 32,303 29,433 28,717 31,824 31,002 28,807 15.02%
-
NP to SH 35,002 31,680 28,697 28,385 31,451 30,411 28,288 15.24%
-
Tax Rate 28.11% 28.06% 28.09% 28.25% 27.88% 28.24% 28.17% -
Total Cost 549,608 529,109 497,206 573,190 520,616 498,841 466,791 11.49%
-
Net Worth 755,567 731,534 721,887 691,785 674,233 642,318 630,384 12.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 15,859 - 27,750 - 15,859 - -
Div Payout % - 50.06% - 97.77% - 52.15% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 755,567 731,534 721,887 691,785 674,233 642,318 630,384 12.82%
NOSH 198,311 198,247 198,320 198,219 198,303 198,246 198,234 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.07% 5.75% 5.59% 4.77% 5.76% 5.85% 5.81% -
ROE 4.63% 4.33% 3.98% 4.10% 4.66% 4.73% 4.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 295.07 283.19 265.55 303.66 278.58 267.26 250.01 11.66%
EPS 17.65 15.98 14.47 14.32 15.86 15.34 14.27 15.21%
DPS 0.00 8.00 0.00 14.00 0.00 8.00 0.00 -
NAPS 3.81 3.69 3.64 3.49 3.40 3.24 3.18 12.79%
Adjusted Per Share Value based on latest NOSH - 198,219
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.88 70.88 66.49 76.00 69.75 66.90 62.57 11.70%
EPS 4.42 4.00 3.62 3.58 3.97 3.84 3.57 15.28%
DPS 0.00 2.00 0.00 3.50 0.00 2.00 0.00 -
NAPS 0.954 0.9236 0.9114 0.8734 0.8513 0.811 0.7959 12.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.80 3.47 3.45 3.72 3.30 3.17 3.10 -
P/RPS 1.29 1.23 1.30 1.23 1.18 1.19 1.24 2.66%
P/EPS 21.53 21.71 23.84 25.98 20.81 20.66 21.72 -0.58%
EY 4.64 4.61 4.19 3.85 4.81 4.84 4.60 0.57%
DY 0.00 2.31 0.00 3.76 0.00 2.52 0.00 -
P/NAPS 1.00 0.94 0.95 1.07 0.97 0.98 0.97 2.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 20/08/08 21/05/08 -
Price 3.70 3.65 3.45 3.53 3.45 3.45 3.25 -
P/RPS 1.25 1.29 1.30 1.16 1.24 1.29 1.30 -2.57%
P/EPS 20.96 22.84 23.84 24.65 21.75 22.49 22.78 -5.39%
EY 4.77 4.38 4.19 4.06 4.60 4.45 4.39 5.68%
DY 0.00 2.19 0.00 3.97 0.00 2.32 0.00 -
P/NAPS 0.97 0.99 0.95 1.01 1.01 1.06 1.02 -3.29%

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