[KFC] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -2.87%
YoY- -8.98%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,139,816 1,086,824 1,017,320 1,065,193 1,050,542 1,057,416 997,100 9.35%
PBT 101,472 91,236 81,126 79,761 79,374 90,604 85,879 11.79%
Tax -35,940 -33,860 -33,423 -33,210 -31,448 -35,084 -31,810 8.50%
NP 65,532 57,376 47,703 46,550 47,926 55,520 54,069 13.71%
-
NP to SH 65,532 57,376 47,703 46,550 47,926 55,520 54,069 13.71%
-
Tax Rate 35.42% 37.11% 41.20% 41.64% 39.62% 38.72% 37.04% -
Total Cost 1,074,284 1,029,448 969,617 1,018,642 1,002,616 1,001,896 943,031 9.10%
-
Net Worth 300,338 325,208 306,455 308,282 296,648 284,915 269,287 7.56%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 15,419 - - - - -
Div Payout % - - 32.32% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 300,338 325,208 306,455 308,282 296,648 284,915 269,287 7.56%
NOSH 193,767 193,576 192,739 192,676 192,628 192,510 192,347 0.49%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.75% 5.28% 4.69% 4.37% 4.56% 5.25% 5.42% -
ROE 21.82% 17.64% 15.57% 15.10% 16.16% 19.49% 20.08% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 588.24 561.44 527.82 552.84 545.37 549.28 518.38 8.81%
EPS 33.82 29.64 24.75 24.16 24.88 28.84 28.11 13.15%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.68 1.59 1.60 1.54 1.48 1.40 7.04%
Adjusted Per Share Value based on latest NOSH - 192,781
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 143.91 137.22 128.45 134.49 132.64 133.51 125.89 9.35%
EPS 8.27 7.24 6.02 5.88 6.05 7.01 6.83 13.64%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
NAPS 0.3792 0.4106 0.3869 0.3892 0.3745 0.3597 0.34 7.56%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.24 2.20 2.21 2.10 2.05 2.08 2.10 -
P/RPS 0.38 0.39 0.42 0.38 0.38 0.38 0.41 -4.95%
P/EPS 6.62 7.42 8.93 8.69 8.24 7.21 7.47 -7.75%
EY 15.10 13.47 11.20 11.50 12.14 13.87 13.39 8.36%
DY 0.00 0.00 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.31 1.39 1.31 1.33 1.41 1.50 -2.24%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 27/02/01 -
Price 2.16 2.33 2.21 2.24 2.35 2.00 2.15 -
P/RPS 0.37 0.42 0.42 0.41 0.43 0.36 0.41 -6.63%
P/EPS 6.39 7.86 8.93 9.27 9.45 6.93 7.65 -11.33%
EY 15.66 12.72 11.20 10.79 10.59 14.42 13.07 12.84%
DY 0.00 0.00 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 1.39 1.40 1.53 1.35 1.54 -6.62%

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