[KFC] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -7.18%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,941,792 2,668,618 2,413,766 2,176,102 2,050,882 1,616,740 1,447,500 12.53%
PBT 176,430 211,226 204,408 171,672 166,618 134,268 121,680 6.38%
Tax -53,000 -63,400 -61,400 -48,200 -47,000 -40,400 -37,800 5.78%
NP 123,430 147,826 143,008 123,472 119,618 93,868 83,880 6.64%
-
NP to SH 120,524 144,960 139,940 120,754 117,398 92,658 83,290 6.34%
-
Tax Rate 30.04% 30.02% 30.04% 28.08% 28.21% 30.09% 31.07% -
Total Cost 2,818,362 2,520,792 2,270,758 2,052,630 1,931,264 1,522,872 1,363,620 12.85%
-
Net Worth 1,138,809 1,030,897 836,705 731,662 642,516 574,899 483,875 15.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 47,579 39,654 31,725 31,729 31,718 15,864 -
Div Payout % - 32.82% 28.34% 26.27% 27.03% 34.23% 19.05% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,138,809 1,030,897 836,705 731,662 642,516 574,899 483,875 15.31%
NOSH 790,839 792,997 198,271 198,282 198,307 198,241 198,309 25.90%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.20% 5.54% 5.92% 5.67% 5.83% 5.81% 5.79% -
ROE 10.58% 14.06% 16.73% 16.50% 18.27% 16.12% 17.21% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 371.98 336.52 1,217.40 1,097.48 1,034.19 815.54 729.92 -10.61%
EPS 15.24 18.28 70.58 60.90 59.20 46.74 42.00 -15.53%
DPS 0.00 6.00 20.00 16.00 16.00 16.00 8.00 -
NAPS 1.44 1.30 4.22 3.69 3.24 2.90 2.44 -8.40%
Adjusted Per Share Value based on latest NOSH - 792,051
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 371.43 336.94 304.76 274.75 258.94 204.13 182.76 12.53%
EPS 15.22 18.30 17.67 15.25 14.82 11.70 10.52 6.34%
DPS 0.00 6.01 5.01 4.01 4.01 4.00 2.00 -
NAPS 1.4378 1.3016 1.0564 0.9238 0.8112 0.7259 0.6109 15.31%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.81 3.85 5.06 3.47 3.17 3.33 2.29 -
P/RPS 1.02 1.14 0.42 0.32 0.31 0.41 0.31 21.93%
P/EPS 25.00 21.06 7.17 5.70 5.35 7.12 5.45 28.87%
EY 4.00 4.75 13.95 17.55 18.68 14.04 18.34 -22.39%
DY 0.00 1.56 3.95 4.61 5.05 4.80 3.49 -
P/NAPS 2.65 2.96 1.20 0.94 0.98 1.15 0.94 18.83%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 -
Price 3.82 3.86 5.35 3.65 3.45 3.30 2.39 -
P/RPS 1.03 1.15 0.44 0.33 0.33 0.40 0.33 20.86%
P/EPS 25.07 21.12 7.58 5.99 5.83 7.06 5.69 28.00%
EY 3.99 4.74 13.19 16.68 17.16 14.16 17.57 -21.87%
DY 0.00 1.55 3.74 4.38 4.64 4.85 3.35 -
P/NAPS 2.65 2.97 1.27 0.99 1.06 1.14 0.98 18.01%

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