[KFC] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 20.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,247,903 1,202,456 1,139,816 1,086,824 1,017,320 1,065,193 1,050,542 12.12%
PBT 98,670 91,241 101,472 91,236 81,126 79,761 79,374 15.56%
Tax -37,325 -31,734 -35,940 -33,860 -33,423 -33,210 -31,448 12.06%
NP 61,345 59,506 65,532 57,376 47,703 46,550 47,926 17.83%
-
NP to SH 61,345 59,506 65,532 57,376 47,703 46,550 47,926 17.83%
-
Tax Rate 37.83% 34.78% 35.42% 37.11% 41.20% 41.64% 39.62% -
Total Cost 1,186,558 1,142,949 1,074,284 1,029,448 969,617 1,018,642 1,002,616 11.85%
-
Net Worth 341,776 324,052 300,338 325,208 306,455 308,282 296,648 9.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 17,477 - - - 15,419 - - -
Div Payout % 28.49% - - - 32.32% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 341,776 324,052 300,338 325,208 306,455 308,282 296,648 9.87%
NOSH 194,191 194,043 193,767 193,576 192,739 192,676 192,628 0.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.92% 4.95% 5.75% 5.28% 4.69% 4.37% 4.56% -
ROE 17.95% 18.36% 21.82% 17.64% 15.57% 15.10% 16.16% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 642.62 619.68 588.24 561.44 527.82 552.84 545.37 11.52%
EPS 31.59 30.67 33.82 29.64 24.75 24.16 24.88 17.20%
DPS 9.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.76 1.67 1.55 1.68 1.59 1.60 1.54 9.28%
Adjusted Per Share Value based on latest NOSH - 193,576
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 157.56 151.82 143.91 137.22 128.45 134.49 132.64 12.12%
EPS 7.75 7.51 8.27 7.24 6.02 5.88 6.05 17.89%
DPS 2.21 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.4315 0.4091 0.3792 0.4106 0.3869 0.3892 0.3745 9.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.75 2.00 2.24 2.20 2.21 2.10 2.05 -
P/RPS 0.27 0.32 0.38 0.39 0.42 0.38 0.38 -20.32%
P/EPS 5.54 6.52 6.62 7.42 8.93 8.69 8.24 -23.19%
EY 18.05 15.33 15.10 13.47 11.20 11.50 12.14 30.17%
DY 5.14 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.99 1.20 1.45 1.31 1.39 1.31 1.33 -17.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 -
Price 1.71 1.95 2.16 2.33 2.21 2.24 2.35 -
P/RPS 0.27 0.31 0.37 0.42 0.42 0.41 0.43 -26.61%
P/EPS 5.41 6.36 6.39 7.86 8.93 9.27 9.45 -30.98%
EY 18.47 15.73 15.66 12.72 11.20 10.79 10.59 44.74%
DY 5.26 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.97 1.17 1.39 1.39 1.39 1.40 1.53 -26.13%

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