[KFC] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.07%
YoY- 3.06%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,371,468 2,297,431 2,275,109 2,242,398 2,210,829 2,179,788 2,071,144 9.45%
PBT 199,200 190,015 175,303 169,984 168,283 167,457 172,624 10.02%
Tax -60,818 -57,218 -49,307 -47,707 -47,307 -47,107 -48,881 15.69%
NP 138,382 132,797 125,996 122,277 120,976 120,350 123,743 7.74%
-
NP to SH 135,949 130,403 123,764 120,213 118,944 118,535 121,864 7.57%
-
Tax Rate 30.53% 30.11% 28.13% 28.07% 28.11% 28.13% 28.32% -
Total Cost 2,233,086 2,164,634 2,149,113 2,120,121 2,089,853 2,059,438 1,947,401 9.56%
-
Net Worth 793,120 594,906 755,567 731,534 721,887 691,785 674,233 11.44%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 47,588 47,588 43,610 43,610 43,610 43,610 39,660 12.93%
Div Payout % 35.00% 36.49% 35.24% 36.28% 36.66% 36.79% 32.54% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 793,120 594,906 755,567 731,534 721,887 691,785 674,233 11.44%
NOSH 198,280 198,302 198,311 198,247 198,320 198,219 198,303 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.84% 5.78% 5.54% 5.45% 5.47% 5.52% 5.97% -
ROE 17.14% 21.92% 16.38% 16.43% 16.48% 17.13% 18.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,196.02 1,158.55 1,147.24 1,131.11 1,114.77 1,099.69 1,044.43 9.46%
EPS 68.56 65.76 62.41 60.64 59.98 59.80 61.45 7.57%
DPS 24.00 24.00 22.00 22.00 22.00 22.00 20.00 12.93%
NAPS 4.00 3.00 3.81 3.69 3.64 3.49 3.40 11.45%
Adjusted Per Share Value based on latest NOSH - 198,247
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 299.42 290.07 287.25 283.12 279.14 275.22 261.50 9.45%
EPS 17.16 16.46 15.63 15.18 15.02 14.97 15.39 7.53%
DPS 6.01 6.01 5.51 5.51 5.51 5.51 5.01 12.91%
NAPS 1.0014 0.7511 0.954 0.9236 0.9114 0.8734 0.8513 11.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.97 3.70 3.80 3.47 3.45 3.72 3.30 -
P/RPS 0.33 0.32 0.33 0.31 0.31 0.34 0.32 2.07%
P/EPS 5.79 5.63 6.09 5.72 5.75 6.22 5.37 5.15%
EY 17.27 17.77 16.42 17.47 17.38 16.08 18.62 -4.89%
DY 6.05 6.49 5.79 6.34 6.38 5.91 6.06 -0.11%
P/NAPS 0.99 1.23 1.00 0.94 0.95 1.07 0.97 1.37%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 19/08/09 21/05/09 26/02/09 20/11/08 -
Price 4.25 3.97 3.70 3.65 3.45 3.53 3.45 -
P/RPS 0.36 0.34 0.32 0.32 0.31 0.32 0.33 5.97%
P/EPS 6.20 6.04 5.93 6.02 5.75 5.90 5.61 6.90%
EY 16.13 16.56 16.87 16.61 17.38 16.94 17.81 -6.39%
DY 5.65 6.05 5.95 6.03 6.38 6.23 5.80 -1.73%
P/NAPS 1.06 1.32 0.97 0.99 0.95 1.01 1.01 3.27%

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