[KFC] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 100.64%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,470,896 1,334,309 1,206,883 1,088,051 1,025,441 808,370 723,750 12.53%
PBT 88,215 105,613 102,204 85,836 83,309 67,134 60,840 6.38%
Tax -26,500 -31,700 -30,700 -24,100 -23,500 -20,200 -18,900 5.78%
NP 61,715 73,913 71,504 61,736 59,809 46,934 41,940 6.64%
-
NP to SH 60,262 72,480 69,970 60,377 58,699 46,329 41,645 6.34%
-
Tax Rate 30.04% 30.02% 30.04% 28.08% 28.21% 30.09% 31.07% -
Total Cost 1,409,181 1,260,396 1,135,379 1,026,315 965,632 761,436 681,810 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 - 23,789 19,827 15,862 15,864 15,859 7,932 -
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 5.29% 7.03% 8.36% 8.25% 9.14% 8.06% 8.61% -
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 185.99 168.26 608.70 548.74 517.10 407.77 364.96 -10.61%
EPS 7.62 9.14 35.29 30.45 29.60 23.37 21.00 -15.53%
DPS 0.00 3.00 10.00 8.00 8.00 8.00 4.00 -
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 - 793,799
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 185.71 168.47 152.38 137.38 129.47 102.06 91.38 12.53%
EPS 7.61 9.15 8.83 7.62 7.41 5.85 5.26 6.34%
DPS 0.00 3.00 2.50 2.00 2.00 2.00 1.00 -
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 2.05 2.29 0.83 0.63 0.61 0.82 0.63 21.70%
P/EPS 50.00 42.12 14.34 11.40 10.71 14.25 10.90 28.87%
EY 2.00 2.37 6.97 8.78 9.34 7.02 9.17 -22.39%
DY 0.00 0.78 1.98 2.31 2.52 2.40 1.75 -
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 2.05 2.29 0.88 0.67 0.67 0.81 0.65 21.07%
P/EPS 50.13 42.23 15.16 11.99 11.66 14.12 11.38 28.00%
EY 1.99 2.37 6.60 8.34 8.58 7.08 8.79 -21.91%
DY 0.00 0.78 1.87 2.19 2.32 2.42 1.67 -
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