[KFC] QoQ TTM 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- -2.73%
YoY- 13.68%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,275,109 2,242,398 2,210,829 2,179,788 2,071,144 1,947,442 1,823,212 15.89%
PBT 175,303 169,984 168,283 167,457 172,624 166,799 157,775 7.26%
Tax -49,307 -47,707 -47,307 -47,107 -48,881 -48,381 -46,481 4.00%
NP 125,996 122,277 120,976 120,350 123,743 118,418 111,294 8.61%
-
NP to SH 123,764 120,213 118,944 118,535 121,864 116,639 109,829 8.28%
-
Tax Rate 28.13% 28.07% 28.11% 28.13% 28.32% 29.01% 29.46% -
Total Cost 2,149,113 2,120,121 2,089,853 2,059,438 1,947,401 1,829,024 1,711,918 16.35%
-
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 43,610 43,610 43,610 43,610 39,660 39,660 39,666 6.51%
Div Payout % 35.24% 36.28% 36.66% 36.79% 32.54% 34.00% 36.12% -
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 5.54% 5.45% 5.47% 5.52% 5.97% 6.08% 6.10% -
ROE 16.38% 16.43% 16.48% 17.13% 18.07% 18.16% 17.42% -
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 1,147.24 1,131.11 1,114.77 1,099.69 1,044.43 982.33 919.73 15.86%
EPS 62.41 60.64 59.98 59.80 61.45 58.84 55.40 8.25%
DPS 22.00 22.00 22.00 22.00 20.00 20.00 20.00 6.55%
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 287.25 283.12 279.14 275.22 261.50 245.88 230.20 15.88%
EPS 15.63 15.18 15.02 14.97 15.39 14.73 13.87 8.28%
DPS 5.51 5.51 5.51 5.51 5.01 5.01 5.01 6.54%
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 0.33 0.31 0.31 0.34 0.32 0.32 0.34 -1.96%
P/EPS 6.09 5.72 5.75 6.22 5.37 5.39 5.60 5.74%
EY 16.42 17.47 17.38 16.08 18.62 18.56 17.87 -5.48%
DY 5.79 6.34 6.38 5.91 6.06 6.31 6.45 -6.93%
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 0.32 0.32 0.31 0.32 0.33 0.35 0.35 -5.79%
P/EPS 5.93 6.02 5.75 5.90 5.61 5.86 5.87 0.67%
EY 16.87 16.61 17.38 16.94 17.81 17.05 17.05 -0.70%
DY 5.95 6.03 6.38 6.23 5.80 5.80 6.15 -2.17%
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