2011 annual results - giordanocorp.giordano.com.hk/files/results_material... · march 21, 2012...
TRANSCRIPT
2011 Annual Results 21 March 2012
March 21, 2012 Giordano 2011 Annual Results 2
Operations Highlights – Group Record sales and earnings
1 At the end of the period
2 Inventory held at period end divided by sales and multiplied by number of days in the period
(In HK$ millions) 2011 2010 YOY change
Sales 5,614 4,731 +19%
(In HK$ millions) 2011 2010 YOY change
Sales 5,614 4,731 +19%
Gross profit 3,283 2,731 +20%
Gross margin 58.5% 57.7% +0.8 pp
(In HK$ millions) 2011 2010 YOY change
Sales 5,614 4,731 +19%
Gross profit 3,283 2,731 +20%
Gross margin 58.5% 57.7% +0.8 pp
EBITDA 1,123 866 +30%
Operating profit 909 695 +31%
Operating margin 16.2% 14.7% +1.5 pp
(In HK$ millions) 2011 2010 YOY change
Sales 5,614 4,731 +19%
Gross profit 3,283 2,731 +20%
Gross margin 58.5% 57.7% +0.8 pp
EBITDA 1,123 866 +30%
Operating profit 909 695 +31%
Operating margin 16.2% 14.7% +1.5 pp
Profit attributable to shareholders 728 537 +36%
Net profit margin 13.0% 11.4% + 1.6 pp
(In HK$ millions) 2011 2010 YOY change
Sales 5,614 4,731 +19%
Gross profit 3,283 2,731 +20%
Gross margin 58.5% 57.7% +0.8 pp
EBITDA 1,123 866 +30%
Operating profit 909 695 +31%
Operating margin 16.2% 14.7% +1.5 pp
Profit attributable to shareholders 728 537 +36%
Net profit margin 13.0% 11.4% + 1.6 pp
Net cash inflow from operating activities 704 610 +15%
Net cash and bank balances 1 1,209 978 +24%
(In HK$ millions) 2011 2010 YOY change
Sales 5,614 4,731 +19%
Gross profit 3,283 2,731 +20%
Gross margin 58.5% 57.7% +0.8 pp
EBITDA 1,123 866 +30%
Operating profit 909 695 +31%
Operating margin 16.2% 14.7% +1.5 pp
Profit attributable to shareholders 728 537 +36%
Net profit margin 13.0% 11.4% + 1.6 pp
Net cash inflow from operating activities 704 610 +15%
Net cash and bank balances 1 1,209 978 +24%
Inventory days of sales 2 39 31 +8
(In HK$ millions) 2011 2010 YOY change
Sales 5,614 4,731 +19%
Gross profit 3,283 2,731 +20%
Gross margin 58.5% 57.7% +0.8 pp
EBITDA 1,123 866 +30%
Operating profit 909 695 +31%
Operating margin 16.2% 14.7% +1.5 pp
Profit attributable to shareholders 728 537 +36%
Net profit margin 13.0% 11.4% + 1.6 pp
Net cash inflow from operating activities 704 610 +15%
Net cash and bank balances 1 1,209 978 +24%
Inventory days of sales 2 39 31 +8
Number of outlets 1 2,671 2,353 +318
March 21, 2012 Giordano 2011 Annual Results 3
Ten-Year Financial Highlights Return on average shareholders’ funds was above industry average
18.8%
14.8%
20.6% 19.9%
10.0%
15.1% 16.4%
14.5%
23.7%
28.3%
vs 21.4%1
0%
5%
10%
15%
20%
25%
30%
35%
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
Return on Average Shareholders' Funds
1 Calculated on the latest year-end results in 2011 for major sportswear, footwear and apparel companies listed in Hong Kong.
March 21, 2012 Giordano 2011 Annual Results 4
Ten-Year Financial Highlights Record dividend
(In HK cents) Dividend per share 1 Earnings per share Payout Ratio Dividend yield 2
2011 38.0 48.2 79% 7%
2010 27.0 36.0 75% 7%
19.0 21.0 23.0 26.5 26.5
21.5
9.5 16.0
27.0
38.0
83%
114%
86% 96%
192%
109%
46%
83% 75% 79%
0%
40%
80%
120%
160%
200%
0
5
10
15
20
25
30
35
40
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
(%) (HK cents)
Dividend Per Share
Payout Ratio
1 Includes interim dividend of 15.0 HK cents and final dividend of 23.0 HK cents (2010: interim 8.5 HK cents; final 18.5 HK cents)
2 Calculated on full-year average share price (2011: HK$5.52; 2010: HK$3.68)
Book close date: June 14, 2012 / Dividend payment date: on or about June 26, 2012
March 21, 2012 Giordano 2011 Annual Results 5
394 (8%) 498 (9%)
1,109 (23%) 1,328 (24%)
1,447 (31%)
1,759 (31%)
1,781 (38%)
2,029 (36%)
0
1,000
2,000
3,000
4,000
5,000
6,000
2010 2011
(HK$ millions)
Mainland China
Hong Kong & Taiwan
Rest of Asia Pacific
Wholesales to Overseas
4,731
5,614
Mainland China 14% / 9%*
Hong Kong & Taiwan 22% / 18%*
Rest of Asia Pacific 20% / 12%*
Wholesales to overseas 26%
% to group sales in brackets
Sales Growth and Contribution by Region Growth across all sectors
* Sales growth excludes exchange effects
March 21, 2012 Giordano 2011 Annual Results 6
Total Sales for the last 8 quarters Continuous sales growth quarter on quarter
1,123 1,014
1,125
1,469 1,415
1,234 1,334
1,631
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
Q1 Q2 Q3 Q4
423 367
403
588 550 403
439
637
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
Q1 Q2 Q3 Q4
364 307 329
447 438 394 414 513
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
Q1 Q2 Q3 Q4
253 246 278 332 320 311 336 361
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
Q1 Q2 Q3 Q4 83 94 115 102 107 126 145 120
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
Q1 Q2 Q3 Q4
(HK$ millions)
1Q10 1Q11 2Q10 2Q11 3Q10 3Q11 4Q10 4Q11
March 21, 2012 Giordano 2011 Annual Results 7
Total Brand Sales and Comparable Store Sales Growth for the last 8 quarters
Double digit sales growth
9%
12%
14%
10%
17% 17%
14%
9%
5% 5%
8% 7%
15%
13%
8%
6%
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
Total Brand Sales Growth Comp Store Sales Growth
2011 2010 Increase
Global brand sales (HK$ millions) 7,632 6,707 +14%
Comparable store sales growth +10.0% +6.3% +3.7 pp
March 21, 2012 Giordano 2011 Annual Results 8
Store Number by Market as at December 31, 2011 Steady expansion of global operations
Mainland China, 51% 1,372 outlets as at Dec-11 +184 outlets in 2011
Worldwide Total
2,671 outlets +318 in 2011
Taiwan, 8% 208 outlets as at Dec-11 +27 outlets in 2011
Indonesia, 4% 119 outlets as at Dec-11 +14 outlets in 2011
Thailand, 4% 99 outlets as at Dec-11 +6 outlets in 2011
Hong Kong & Macau, 3% 73 outlets as at Dec-11 -2 outlets in 2011
Malaysia, 3% 78 outlets as at Dec-11 +8 outlets in 2011
Singapore, 2% 56 outlets as at Dec-11 +4 outlets in 2011
Australia, 1% 35 outlets as at Dec-11 -1 outlets in 2011
India, 1% 30 outlets as at Dec-11 +2 outlets in 2011
Other Markets, 7% 185 outlets as at Dec-11 +36 outlets in 2011
South Korea, 9% 232 outlets as at Dec-11 +18 outlet in 2011
Middle East, 7% 184 outlets as at Dec-11 +22 outlets in 2011
March 21, 2012 Giordano 2011 Annual Results 9
Global Retail Network Wide presence in Asia and emerging markets
Australia (35)
Bahrain (3)
Algeria (1)
Armenia (2)
Brunei (2)
Lebanon (1)
Canada (1)
Georgia (10)
Hong Kong & Macau (73) India (30)
Indonesia (119)
Iran (14)
Saudi Arabia (80)
Jordan (2)
Kuwait (10) Mainland China (1,372)
Malaysia (78)
Myanmar (90)
Oman (3)
Philippines (56)
Qatar (3)
Singapore (56)
South Korea (232)
Taiwan (208)
Thailand (99)
U.A.E. (38)
Vietnam (16)
Worldwide total: 2,671 as at December 31, 2011
Iraq (1)
Pakistan (2)
Yemen (1)
Syria (4)
Nepal (1) Japan (2)
Aruba (6)
Panama (1)
Venezuela (2)
Trinidad & Tobago (2)
Costa Rica (3)
Columbia (2)
St. Maarten (1)
Sri Lanka (1)
Kazakhstan (2)
Kyrgyzstan (2)
Morocco (1) Sudan (1)
Tanzania (2)
March 21, 2012 Giordano 2011 Annual Results 10
Gross Profit Reconciliation Strong margin underlying brand strength
2,731 (57.7%)
129
414
(132 )
141
3,283 (58.5%)
0
500
1,000
1,500
2,000
2,500
3,000
3,500
2010 Gross Profit
Volume Increase
Price Increase
Cost Increase
Exchange Difference
2011 Gross Profit
(HK$M)
March 21, 2012 Giordano 2011 Annual Results 11
Total Operating Expenses Reconciliation Investments to support people and brands
2,159
46% of sales
109 (13%)
132 (30%)
87 (32%)
43 (52%)
(8)
2,522
45% of sales
0
500
1,000
1,500
2,000
2,500
3,000
2010 Total Operating Expenses
Shop Rental Shop Staff Costs Other Shop Overhead
Advertising & Promotion
Others 2011 Total Operating Expenses
(HK$M)
March 21, 2012 Giordano 2011 Annual Results 12
Operating Profit (Margin) by Region Operational excellence drives profitability
287
(16.1%)
217 (15.0%)
179 (16.1%)
51 (12.9%)
265
(13.1%)
345 (19.6%)
299 (22.5%)
60 (12.0%)
(50)
0
50
100
150
200
250
300
350
400
Mainland China Hong Kong & Taiwan Rest of Asia Pacific Wholesales to Overseas
(HK$M)
2010 2011
TW 92 (15.2%)
ID 70 (28.0%) TW
1591 (20.9%)
ID 112 (34.7%)
(50)
0
50
100
150
200
250
300
350
400
Mainland China Hong Kong & Taiwan Rest of Asia Pacific Wholesales to Overseas
(HK$M)
MY 39 (21.8%)
MY 56 (26.2%)
(50)
0
50
100
150
200
250
300
350
400
Mainland China Hong Kong & Taiwan Rest of Asia Pacific Wholesales to Overseas
(HK$M)
TH 20 (14.1%)
TH 33 (19.6%)
(50)
0
50
100
150
200
250
300
350
400
Mainland China Hong Kong & Taiwan Rest of Asia Pacific Wholesales to Overseas
(HK$M)
AU 12 (6.3%)
(50)
0
50
100
150
200
250
300
350
400
Mainland China Hong Kong & Taiwan Rest of Asia Pacific Wholesales to Overseas
(HK$M)
AU -5 (-2.9%) IN 1 (4.3%)
(50)
0
50
100
150
200
250
300
350
400
Mainland China Hong Kong & Taiwan Rest of Asia Pacific Wholesales to Overseas
(HK$M)
HK 125 (14.9%)
HK 186 (18.7%)
SG 54 (15.0%)
SG 85 (20.8%)
1 Taiwan’s operating profit included HK$22m of VAT penalty refund. If excluded the refund, Taiwan’s operating profit and margin would be HK$137m and 18.0%.
March 21, 2012 Giordano 2011 Annual Results 13
EBIT and Free Cash Flow from Operations Effective conversion of profit to cash
1,028
95
(111)
(89)
(175)
78
(137)
689
0
200
400
600
800
1,000
1,200
EBIT Depreciation CAPEX less disposals
Share of Pre-tax Profit of
JCE/Assoc (net of dividend)
Changes in Non-cash Working Capital
Reduction in Rental Deposits & Prepayments
Net Interest Received
& Tax Paid
Free Cash Flow from Operations
(HK$M)
March 21, 2012 Giordano 2011 Annual Results 14
63
44
71
49 49 46
0
10
20
30
40
50
60
70
80
2H10 1H11 2H11
(HK$ millions) Capital Expenditure
Capital Expenditure Depreciation
282 358
35 40
0
5
10
15
20
25
30
35
40
45
0
50
100
150
200
250
300
350
400
Dec 31, 2010 Dec 31, 2011
(Days) (HK$ millions) Trade Receivables
Trade Receivables Days Sales Outstanding
163
298
23
36
0
5
10
15
20
25
30
35
40
0
50
100
150
200
250
300
350
Dec 31, 2010 Dec 31, 2011
(Days) (HK$ millions) Trade Payables
Trade Payables Days Purchases Outstanding
404
605
31
39
0
5
10
15
20
25
30
35
40
45
0
100
200
300
400
500
600
700
Dec 31, 2010 Dec 31, 2011
(Days) (HK$ millions) Inventory
Inventory Turnover Days
March 21, 2012 Giordano 2011 Annual Results 15
Change in Net Cash and Bank Balances Strong financial position continues
978
689 97
(555)
1,209
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
2,000
Net Cash & Bank Bal. on Dec 31, 2010
Free Cash Flow from Operations
Proceeds from Issuance of New Shares
Dividend paid to Shareholders & NCI
Net Cash & Bank Bal. on Dec 31, 2011
(HK$M)
March 21, 2012 Giordano 2011 Annual Results 16
(In HK$ millions) 2011 2010 YOY change
Total sales 1 2,029 1,781 +14% / +9%2
Retail self-operated stores 1,317 1,142 +15%
Wholesale to franchisees 712 639 +11%
Total brand sales 3 2,428 2,219 +9%
Comparable store sales 4 increase +6.3% +3.8% +2.5 pp
Gross profit 1,128 977 +15%
Gross margin 55.6% 54.9% +0.7 pp
Operating profit 265 287 -8%
Operating margin 13.1% 16.1% -3.0 pp
Number of outlets 5 1,372 1,188 +184
Self-operated stores 545 448 +97
Franchised stores 827 740 +87
Performance Review by Region – Mainland China
1 Total Sales are total retail sales in self-operated stores and total wholesale sales to franchisees, translated at average exchange rates. 2 Sales Growth excludes exchange effect 3 Total Brand Sales are total retail sales, at constant exchange rates, in self-operated stores (include e-shop) and franchised stores. 4 Comparable Store Sales are total brand sales, at constant exchange rates, from existing stores and e-shop that have been opened/operated in the prior period. 5 At the end of the period
March 21, 2012 Giordano 2011 Annual Results 17
Total Brand Sales and Comparable Store Sales Growth for the last 8 quarters – Mainland China Weakening second half
2%
8%
11%
8%
20%
11%
5%
2%
-1%
3%
8%
5%
17%
9%
1% -1%
-5%
0%
5%
10%
15%
20%
25%
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
Total Brand Sales Growth Comp Store Sales Growth
March 21, 2012 Giordano 2011 Annual Results 18
Gross Profit Reconciliation – Mainland China Strong margin performance
977 (54.9%)
26
107
(34)
52
1,128 (55.6%)
0
200
400
600
800
1,000
1,200
2010 Gross Profit
Volume Increase
Price Increase
Cost Increase
Exchange Difference
2011 Gross Profit
(HK$M)
March 21, 2012 Giordano 2011 Annual Results 19
(In HK$ millions) 2011 2010 YOY change
Total sales 1 1,759 1,447 +22% / +18%2
Comparable store sales 3 increase +18.0% +8.3% +9.7pp
Gross profit 1,173 953 +23%
Gross margin 66.7% 65.9% +0.8 pp
Operating profit 4 345 217 +59%
Operating margin 4 19.6% 15.0% +4.6 pp
Number of outlets 5 281 256 +25
1 Total Sales are total retail sales translated at average exchange rates. 2 Sales growth excludes exchange effect 3 Comparable Store Sales are total brand sales, at constant exchange rates, from existing stores that have been opened/operated in the prior period. 4 Taiwan’s operating profit included HK$22m of VAT penalty refund. If excluded the refund, operating profit and margin for Hong Kong and Taiwan would be
HK$323m and 18.4%. 5 At the end of the period
Performance Review by Region – Hong Kong and Taiwan Strong brand power generating sales and margin growth
March 21, 2012 Giordano 2011 Annual Results 20
Total Brand Sales and Comparable Store Sales Growth for the last 8 quarters – Hong Kong and Taiwan
-
7%
12%
8%
16%
23% 22%
14%
8%
10% 11%
7%
14%
20% 21%
19%
0%
5%
10%
15%
20%
25%
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
Total Brand Sales Growth Comp Store Sales Growth
March 21, 2012 Giordano 2011 Annual Results 21
Gross Profit Reconciliation – Hong Kong and Taiwan Advertising and marketing drives margins
953 (65.9%)
44
193
(49)
32
1,173 (66.7%)
0
200
400
600
800
1,000
1,200
1,400
2010 Gross Profit
Volume Increase
Price Increase
Cost Increase
Exchange Difference
2011 Gross Profit
(HK$M)
March 21, 2012 Giordano 2011 Annual Results 22
(In HK$ millions) 2011 2010 YOY change
Total sales 1 1,328 1,109 +20% / +12%2
Comparable store sales 3 increase +7.7% +8.2% -0.5 pp
Gross profit 887 705 +26%
Gross margin 66.8% 63.6% +3.2 pp
Operating profit 299 179 +67%
Operating margin 22.5% 16.1% +6.4 pp
Number of outlets 4 417 356 +61
1 Total Sales are total retail sales translated at average exchange rates. 2 Sales growth excludes exchange effect 3 Comparable Store Sales are total brand sales, at constant exchange rates, from existing stores that have been opened/operated in the prior period. 4 At the end of the period
Performance Review by Region – Rest of Asia Pacific High growth and strong performance
March 21, 2012 Giordano 2011 Annual Results 23
Total Brand Sales and Comparable Store Sales Growth for the last 8 quarters – Rest of Asia Pacific Mixed performance in second half
12%
2%
6%
8%
14%
12%
8%
5%
13%
4% 6%
11% 12%
13%
6%
2% 0%
2%
4%
6%
8%
10%
12%
14%
16%
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
Total Brand Sales Growth Comp Store Sales Growth
March 21, 2012 Giordano 2011 Annual Results 24
Gross Profit Reconciliation – Rest of Asia Pacific Balanced growth of volume and margin
705 (63.6%)
49 57 19
57
887 (66.8%)
0
100
200
300
400
500
600
700
800
900
1,000
2010 Gross Profit
Volume Increase
Price Increase
Cost Decrease
Exchange Difference
2011 Gross Profit
(HK$M)
March 21, 2012 Giordano 2011 Annual Results 25
(In HK$ millions) 2011 2010 YOY change
Total Sales 498 394 +26%
Operating profit 60 51 +18%
Operating margin 12.0% 12.9% -0.9 pp
Number of outlets 1 601 553 +48
Performance Review by Region – Wholesales to Overseas Korea and Middle East drive sales growth
1 At the end of the period
March 21, 2012 Giordano 2011 Annual Results 26
Performance Review by Brand BSX is emerging, Ladies continues to be strong
Sales Operating profit / (loss) Number of outlets
(In HK$ millions) 2011 YOY change 2011 YOY change 2011 YOY change
Giordano & Giordano Junior
4,437 +18% 818 +36% 1,861 +217
BSX 242 +33% 26 -13% 120 +42
Giordano Ladies 348 +21% 67 +20% 53 +8
Concepts One 49 -28% (8) -14% 26 +2
Others 40 +54% 6 +100% 10 +1
Retail & Distribution total 5,116 +18% 909 +33% 2,070 +270
March 21, 2012 Giordano 2011 Annual Results 27
(In HK$ millions) 2011 2010 YOY change
Total sales 1,563 1,286 +22%
Comparable store sales 1 increase +9.4% +17.7% -8.3 pp
Net profit 147 114 +29%
Net margin 9.4% 8.9% +0.5 pp
Share of profit 2 71 55 +29%
Number of outlets 3 232 214 +18
Operations Highlights for Jointly Controlled Company – South Korea Innovation drives growth
1 Comparable Store Sales are total brand sales, at constant exchange rates, from existing stores that have been opened/operated in the prior period. 2 On 31 December 2011, the Group held 48.5% in Giordano South Korea. 3 At the end of the period
March 21, 2012 Giordano 2011 Annual Results 28
(In HK$ millions) 2011 2010 YOY change
Total sales 642 506 +27%
Comparable store sales 1 increase +23.0% +5.2% +17.8 pp
Net profit 123 59 +108%
Net margin 19.2% 11.7% +7.5 pp
Share of profit 2 25 12 +108%
Number of outlets 3 184 162 +22
Operations Highlights for Associated Company – Middle East Strong expansion in Saudi Arabia
1 Comparable Store Sales are total brand sales, at constant exchange rates, from existing stores that have been opened/operated in the prior period. 2 On 31 December 2011, the Group held 20.0% in Giordano Middle East. 3 At the end of the period
Outlook:
March 21, 2012 Giordano 2011 Annual Results 29
1. Mainland China expansion
Our new General Managers in four new command centres improving operational effectiveness in self managed stores, with sales growth clear in early 2012.
Renewing focus on franchisee partners, to develop their operational excellence in visual merchandising, in-store marketing and inventory management. Continue to consolidate franchise base.
Greater empowerment of local managers transforming our marketing operations in China, strengthening our brand position in the process; implementing visible and effective campaigns with local celebrities and business partners.
Focus on the quality of new shop expansion strategy to secure improved sales productivity per store.
Continue to develop our e-partnerships with virtual shopping malls in China and through more targeted product selection and on-line marketing, continue to grow our e-business.
Control costs tightly in response to an external environment which is highly competitive and an economy which is showing signs of cooling.
Outlook: (cont’d)
March 21, 2012 Giordano 2011 Annual Results 30
2. Increase marketing investment to enhance brand power
Expand our investment in advertising and marketing programs that boost our brand position, through local celebrity endorsements, crossover campaigns with business partners, exciting in-store activities, shop fixture upgrades and more visible street advertising.
Through our Hong Kong and Dongguan design centres, focus on developing innovative products with a fresh image, tailored to local tastes to continuously improve the quality of our sales and enhance our brand position.
3. Maintain gross and operating margins
Further leverage our long term supplier relationships to secure merchandise price reductions in line with falling material commodity prices.
Refocus on managing our operating expenses prudently and react quickly to control costs where this is appropriate.
Deliver strong cash flow and optimize our inventory holding to avoid mark-downs and preserve cash balances.
March 21, 2012 Giordano 2011 Annual Results 31
Summary of Total Sales and Comparable Store Sales Growth by Market
Total sales 1 Comparable store sales 2
(HK$ millions) 2011 2010 YOY increase 2011 2010
Mainland China 2,029 1,781 +14% +6% +4%
Hong Kong 997 841 +19% +23% +9%
Taiwan 762 606 +26% +12% +7%
Singapore 408 360 +13% +1% +2%
Indonesia 323 250 +29% +16% +18%
Malaysia 214 179 +20% +7% +17%
Thailand 168 142 +18% +13% +12%
Australia 192 175 +10% +7% -1%
Other markets 23 3 +667% +22% N/A
Retail & Distribution total 5,116 4,337 +18% +10% +6%
Wholesales to overseas 498 394 +26%
Group total 5,614 4,731 +19%
1 Total Sales are total retail sales in self-operated stores and total wholesale sales to franchisees, translated at average exchange rates. 2 Comparable Store Sales are total brand sales, at constant exchange rates, from existing stores and e-shop that have been opened/operated in the prior period.
March 21, 2012 Giordano 2011 Annual Results 32
Global Retail Network
Number of outlets
As at December 31, 2011 As at
Dec-10 Change Giordano
& Junior Giordano
Ladies Concepts
One BSX Others Total
Mainland China 1,247 21 22 82 - 1,372 1,188 +184
Hong Kong & Macau 42 10 3 18 - 73 75 -2
Taiwan 174 14 - 20 - 208 181 +27
Singapore 53 3 - - - 56 52 +4
Indonesia 106 2 1 - 10 119 105 +14
Malaysia 77 1 - - - 78 70 +8
Thailand 97 2 - - - 99 93 +6
Australia 35 - - - - 35 36 -1
Other markets 30 - - - - 30 - +30
Retail & Distribution total 1,861 53 26 120 10 2,070 1,800 +270
South Korea 179 - 9 44 - 232 214 +18
Middle East 176 - 1 7 - 184 162 +22
Other markets 167 1 1 16 - 185 177 +8
Overseas franchisees total 522 1 11 67 - 601 553 +48
Group total 2,383 54 37 187 10 2,671 2,353 +318