[KFC] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.11%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 766,638 683,924 624,229 601,907 493,263 418,484 376,149 12.59%
PBT 60,964 63,393 54,736 40,024 45,191 42,383 40,343 7.12%
Tax -22,522 -14,531 -19,218 -11,307 -13,081 -12,255 -14,035 8.19%
NP 38,442 48,862 35,518 28,717 32,110 30,128 26,308 6.52%
-
NP to SH 38,001 48,695 35,040 28,385 31,714 29,853 25,870 6.61%
-
Tax Rate 36.94% 22.92% 35.11% 28.25% 28.95% 28.91% 34.79% -
Total Cost 728,196 635,062 588,711 573,190 461,153 388,356 349,841 12.98%
-
Net Worth 1,068,778 991,347 791,225 691,785 602,942 531,351 444,052 15.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 43,619 31,728 27,750 23,800 27,757 11,894 -
Div Payout % - 89.58% 90.55% 97.77% 75.05% 92.98% 45.98% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,068,778 991,347 791,225 691,785 602,942 531,351 444,052 15.75%
NOSH 791,687 793,078 198,302 198,219 198,336 198,265 198,237 25.94%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.01% 7.14% 5.69% 4.77% 6.51% 7.20% 6.99% -
ROE 3.56% 4.91% 4.43% 4.10% 5.26% 5.62% 5.83% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 96.84 86.24 314.79 303.66 248.70 211.07 189.75 -10.60%
EPS 4.80 6.14 17.67 14.32 15.99 15.06 13.05 -15.34%
DPS 0.00 5.50 16.00 14.00 12.00 14.00 6.00 -
NAPS 1.35 1.25 3.99 3.49 3.04 2.68 2.24 -8.08%
Adjusted Per Share Value based on latest NOSH - 198,302
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 96.79 86.35 78.81 76.00 62.28 52.84 47.49 12.59%
EPS 4.80 6.15 4.42 3.58 4.00 3.77 3.27 6.60%
DPS 0.00 5.51 4.01 3.50 3.00 3.50 1.50 -
NAPS 1.3494 1.2517 0.999 0.8734 0.7613 0.6709 0.5607 15.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.84 3.82 3.70 3.72 3.20 2.70 2.05 -
P/RPS 3.97 4.43 1.18 1.23 1.29 1.28 1.08 24.21%
P/EPS 80.00 62.21 20.94 25.98 20.01 17.93 15.71 31.14%
EY 1.25 1.61 4.78 3.85 5.00 5.58 6.37 -23.76%
DY 0.00 1.44 4.32 3.76 3.75 5.19 2.93 -
P/NAPS 2.84 3.06 0.93 1.07 1.05 1.01 0.92 20.65%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 24/02/10 26/02/09 22/02/08 15/02/07 24/02/06 -
Price 3.81 3.85 3.97 3.53 3.15 2.85 1.98 -
P/RPS 3.93 4.46 1.26 1.16 1.27 1.35 1.04 24.79%
P/EPS 79.37 62.70 22.47 24.65 19.70 18.93 15.17 31.74%
EY 1.26 1.59 4.45 4.06 5.08 5.28 6.59 -24.08%
DY 0.00 1.43 4.03 3.97 3.81 4.91 3.03 -
P/NAPS 2.82 3.08 0.99 1.01 1.04 1.06 0.88 21.41%

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