[KFC] QoQ 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- 1.1%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
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 624,229 585,151 561,412 526,639 601,907 552,440 529,843 11.51%
PBT 54,736 49,443 44,903 40,933 40,024 44,124 43,202 17.03%
Tax -19,218 -13,900 -12,600 -11,500 -11,307 -12,300 -12,200 35.27%
NP 35,518 35,543 32,303 29,433 28,717 31,824 31,002 9.46%
-
NP to SH 35,040 35,002 31,680 28,697 28,385 31,451 30,411 9.87%
-
Tax Rate 35.11% 28.11% 28.06% 28.09% 28.25% 27.88% 28.24% -
Total Cost 588,711 549,608 529,109 497,206 573,190 520,616 498,841 11.64%
-
Net Worth 791,225 755,567 731,534 721,887 691,785 674,233 642,318 14.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 31,728 - 15,859 - 27,750 - 15,859 58.57%
Div Payout % 90.55% - 50.06% - 97.77% - 52.15% -
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 791,225 755,567 731,534 721,887 691,785 674,233 642,318 14.86%
NOSH 198,302 198,311 198,247 198,320 198,219 198,303 198,246 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 5.69% 6.07% 5.75% 5.59% 4.77% 5.76% 5.85% -
ROE 4.43% 4.63% 4.33% 3.98% 4.10% 4.66% 4.73% -
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 314.79 295.07 283.19 265.55 303.66 278.58 267.26 11.49%
EPS 17.67 17.65 15.98 14.47 14.32 15.86 15.34 9.85%
DPS 16.00 0.00 8.00 0.00 14.00 0.00 8.00 58.53%
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 78.81 73.88 70.88 66.49 76.00 69.75 66.90 11.50%
EPS 4.42 4.42 4.00 3.62 3.58 3.97 3.84 9.80%
DPS 4.01 0.00 2.00 0.00 3.50 0.00 2.00 58.80%
NAPS 0.999 0.954 0.9236 0.9114 0.8734 0.8513 0.811 14.86%
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 1.18 1.29 1.23 1.30 1.23 1.18 1.19 -0.55%
P/EPS 20.94 21.53 21.71 23.84 25.98 20.81 20.66 0.89%
EY 4.78 4.64 4.61 4.19 3.85 4.81 4.84 -0.82%
DY 4.32 0.00 2.31 0.00 3.76 0.00 2.52 43.09%
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 1.26 1.25 1.29 1.30 1.16 1.24 1.29 -1.55%
P/EPS 22.47 20.96 22.84 23.84 24.65 21.75 22.49 -0.05%
EY 4.45 4.77 4.38 4.19 4.06 4.60 4.45 0.00%
DY 4.03 0.00 2.19 0.00 3.97 0.00 2.32 44.35%
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