[KFC] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -74.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,017,320 798,895 525,271 264,354 997,100 730,113 481,123 64.51%
PBT 81,126 59,821 39,687 22,651 85,879 61,969 40,936 57.57%
Tax -33,423 -24,908 -15,724 -8,771 -31,810 -23,611 -16,224 61.69%
NP 47,703 34,913 23,963 13,880 54,069 38,358 24,712 54.84%
-
NP to SH 47,703 34,913 23,963 13,880 54,069 38,358 24,712 54.84%
-
Tax Rate 41.20% 41.64% 39.62% 38.72% 37.04% 38.10% 39.63% -
Total Cost 969,617 763,982 501,308 250,474 943,031 691,755 456,411 65.03%
-
Net Worth 306,455 308,282 296,648 284,915 269,287 267,122 253,456 13.45%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 15,419 - - - - - - -
Div Payout % 32.32% - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 306,455 308,282 296,648 284,915 269,287 267,122 253,456 13.45%
NOSH 192,739 192,676 192,628 192,510 192,347 192,174 192,012 0.25%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.69% 4.37% 4.56% 5.25% 5.42% 5.25% 5.14% -
ROE 15.57% 11.33% 8.08% 4.87% 20.08% 14.36% 9.75% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 527.82 414.63 272.69 137.32 518.38 379.92 250.57 64.10%
EPS 24.75 18.12 12.44 7.21 28.11 19.96 12.87 54.45%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.60 1.54 1.48 1.40 1.39 1.32 13.17%
Adjusted Per Share Value based on latest NOSH - 192,510
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 128.45 100.87 66.32 33.38 125.89 92.18 60.75 64.51%
EPS 6.02 4.41 3.03 1.75 6.83 4.84 3.12 54.80%
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.3892 0.3745 0.3597 0.34 0.3373 0.32 13.45%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.21 2.10 2.05 2.08 2.10 2.50 2.70 -
P/RPS 0.42 0.51 0.75 1.51 0.41 0.66 1.08 -46.62%
P/EPS 8.93 11.59 16.48 28.85 7.47 12.53 20.98 -43.32%
EY 11.20 8.63 6.07 3.47 13.39 7.98 4.77 76.38%
DY 3.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.31 1.33 1.41 1.50 1.80 2.05 -22.76%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 27/11/01 28/08/01 29/05/01 27/02/01 28/11/00 29/08/00 -
Price 2.21 2.24 2.35 2.00 2.15 2.40 2.55 -
P/RPS 0.42 0.54 0.86 1.46 0.41 0.63 1.02 -44.56%
P/EPS 8.93 12.36 18.89 27.74 7.65 12.02 19.81 -41.12%
EY 11.20 8.09 5.29 3.61 13.07 8.32 5.05 69.81%
DY 3.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.40 1.53 1.35 1.54 1.73 1.93 -19.60%

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