[KFC] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 27.46%
YoY- 38.97%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 697,833 690,090 644,219 683,924 631,551 606,207 600,676 10.50%
PBT 48,916 52,963 52,650 63,393 56,236 52,086 50,118 -1.60%
Tax -14,700 -15,900 -15,800 -14,531 -16,900 -15,600 -15,100 -1.77%
NP 34,216 37,063 36,850 48,862 39,336 36,486 35,018 -1.53%
-
NP to SH 33,524 36,356 36,124 48,695 38,204 35,727 34,243 -1.40%
-
Tax Rate 30.05% 30.02% 30.01% 22.92% 30.05% 29.95% 30.13% -
Total Cost 663,617 653,027 607,369 635,062 592,215 569,721 565,658 11.22%
-
Net Worth 1,054,064 1,031,938 992,417 991,347 863,949 836,669 824,845 17.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 23,813 - 43,619 - 19,826 - -
Div Payout % - 65.50% - 89.58% - 55.49% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,054,064 1,031,938 992,417 991,347 863,949 836,669 824,845 17.74%
NOSH 792,529 793,799 793,934 793,078 792,614 198,263 198,280 151.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.90% 5.37% 5.72% 7.14% 6.23% 6.02% 5.83% -
ROE 3.18% 3.52% 3.64% 4.91% 4.42% 4.27% 4.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.05 86.94 81.14 86.24 79.68 305.76 302.94 -56.08%
EPS 4.23 4.58 4.55 6.14 4.82 18.02 17.27 -60.81%
DPS 0.00 3.00 0.00 5.50 0.00 10.00 0.00 -
NAPS 1.33 1.30 1.25 1.25 1.09 4.22 4.16 -53.21%
Adjusted Per Share Value based on latest NOSH - 793,078
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.11 87.13 81.34 86.35 79.74 76.54 75.84 10.50%
EPS 4.23 4.59 4.56 6.15 4.82 4.51 4.32 -1.39%
DPS 0.00 3.01 0.00 5.51 0.00 2.50 0.00 -
NAPS 1.3308 1.3029 1.253 1.2517 1.0908 1.0564 1.0414 17.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.30 3.85 3.65 3.82 3.12 5.06 3.97 -
P/RPS 3.75 4.43 4.50 4.43 3.92 1.65 1.31 101.47%
P/EPS 78.01 84.06 80.22 62.21 64.73 28.08 22.99 125.64%
EY 1.28 1.19 1.25 1.61 1.54 3.56 4.35 -55.72%
DY 0.00 0.78 0.00 1.44 0.00 1.98 0.00 -
P/NAPS 2.48 2.96 2.92 3.06 2.86 1.20 0.95 89.48%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 24/05/11 21/02/11 24/11/10 24/08/10 25/05/10 -
Price 3.28 3.86 3.85 3.85 3.92 5.35 4.25 -
P/RPS 3.73 4.44 4.74 4.46 4.92 1.75 1.40 92.07%
P/EPS 77.54 84.28 84.62 62.70 81.33 29.69 24.61 114.76%
EY 1.29 1.19 1.18 1.59 1.23 3.37 4.06 -53.40%
DY 0.00 0.78 0.00 1.43 0.00 1.87 0.00 -
P/NAPS 2.47 2.97 3.08 3.08 3.60 1.27 1.02 80.23%

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