[KFC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -27.01%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,410,844 1,380,564 1,341,913 1,320,994 1,321,944 1,247,903 1,202,456 11.23%
PBT 40,616 66,056 53,809 49,860 62,752 98,670 91,241 -41.67%
Tax -25,500 -25,792 -21,614 -21,788 -24,292 -37,325 -31,734 -13.55%
NP 15,116 40,264 32,194 28,072 38,460 61,345 59,506 -59.85%
-
NP to SH 15,116 40,264 32,194 28,072 38,460 61,345 59,506 -59.85%
-
Tax Rate 62.78% 39.05% 40.17% 43.70% 38.71% 37.83% 34.78% -
Total Cost 1,395,728 1,340,300 1,309,718 1,292,922 1,283,484 1,186,558 1,142,949 14.23%
-
Net Worth 373,942 366,749 348,015 335,770 347,154 341,776 324,052 10.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 23,534 - - - 17,477 - -
Div Payout % - 58.45% - - - 28.49% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 373,942 366,749 348,015 335,770 347,154 341,776 324,052 10.00%
NOSH 197,853 196,122 195,514 195,215 195,030 194,191 194,043 1.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.07% 2.92% 2.40% 2.13% 2.91% 4.92% 4.95% -
ROE 4.04% 10.98% 9.25% 8.36% 11.08% 17.95% 18.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 713.08 703.93 686.35 676.68 677.81 642.62 619.68 9.80%
EPS 7.64 20.53 16.47 14.38 19.72 31.59 30.67 -60.37%
DPS 0.00 12.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 1.89 1.87 1.78 1.72 1.78 1.76 1.67 8.59%
Adjusted Per Share Value based on latest NOSH - 194,757
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 178.13 174.31 169.43 166.79 166.91 157.56 151.82 11.23%
EPS 1.91 5.08 4.06 3.54 4.86 7.75 7.51 -59.82%
DPS 0.00 2.97 0.00 0.00 0.00 2.21 0.00 -
NAPS 0.4721 0.4631 0.4394 0.4239 0.4383 0.4315 0.4091 10.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.15 2.21 2.10 1.80 1.75 1.75 2.00 -
P/RPS 0.30 0.31 0.31 0.27 0.26 0.27 0.32 -4.20%
P/EPS 28.14 10.76 12.75 12.52 8.87 5.54 6.52 164.84%
EY 3.55 9.29 7.84 7.99 11.27 18.05 15.33 -62.25%
DY 0.00 5.43 0.00 0.00 0.00 5.14 0.00 -
P/NAPS 1.14 1.18 1.18 1.05 0.98 0.99 1.20 -3.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 -
Price 1.94 2.22 2.18 2.22 1.74 1.71 1.95 -
P/RPS 0.27 0.32 0.32 0.33 0.26 0.27 0.31 -8.79%
P/EPS 25.39 10.81 13.24 15.44 8.82 5.41 6.36 151.44%
EY 3.94 9.25 7.55 6.48 11.33 18.47 15.73 -60.23%
DY 0.00 5.41 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 1.03 1.19 1.22 1.29 0.98 0.97 1.17 -8.13%

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