[KFC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -84.33%
YoY- -32.97%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,380,564 1,006,435 660,497 330,486 1,247,903 901,842 569,908 80.08%
PBT 66,056 40,357 24,930 15,688 98,670 68,431 50,736 19.17%
Tax -25,792 -16,211 -10,894 -6,073 -37,325 -23,801 -17,970 27.15%
NP 40,264 24,146 14,036 9,615 61,345 44,630 32,766 14.68%
-
NP to SH 40,264 24,146 14,036 9,615 61,345 44,630 32,766 14.68%
-
Tax Rate 39.05% 40.17% 43.70% 38.71% 37.83% 34.78% 35.42% -
Total Cost 1,340,300 982,289 646,461 320,871 1,186,558 857,212 537,142 83.66%
-
Net Worth 366,749 348,015 335,770 347,154 341,776 324,052 300,338 14.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 23,534 - - - 17,477 - - -
Div Payout % 58.45% - - - 28.49% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 366,749 348,015 335,770 347,154 341,776 324,052 300,338 14.20%
NOSH 196,122 195,514 195,215 195,030 194,191 194,043 193,767 0.80%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.92% 2.40% 2.13% 2.91% 4.92% 4.95% 5.75% -
ROE 10.98% 6.94% 4.18% 2.77% 17.95% 13.77% 10.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 703.93 514.76 338.34 169.45 642.62 464.76 294.12 78.64%
EPS 20.53 12.35 7.19 4.93 31.59 23.00 16.91 13.76%
DPS 12.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.87 1.78 1.72 1.78 1.76 1.67 1.55 13.28%
Adjusted Per Share Value based on latest NOSH - 195,030
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 174.31 127.07 83.39 41.73 157.56 113.87 71.96 80.07%
EPS 5.08 3.05 1.77 1.21 7.75 5.63 4.14 14.57%
DPS 2.97 0.00 0.00 0.00 2.21 0.00 0.00 -
NAPS 0.4631 0.4394 0.4239 0.4383 0.4315 0.4091 0.3792 14.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.21 2.10 1.80 1.75 1.75 2.00 2.24 -
P/RPS 0.31 0.41 0.53 1.03 0.27 0.43 0.76 -44.90%
P/EPS 10.76 17.00 25.03 35.50 5.54 8.70 13.25 -12.92%
EY 9.29 5.88 3.99 2.82 18.05 11.50 7.55 14.78%
DY 5.43 0.00 0.00 0.00 5.14 0.00 0.00 -
P/NAPS 1.18 1.18 1.05 0.98 0.99 1.20 1.45 -12.80%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 -
Price 2.22 2.18 2.22 1.74 1.71 1.95 2.16 -
P/RPS 0.32 0.42 0.66 1.03 0.27 0.42 0.73 -42.20%
P/EPS 10.81 17.65 30.88 35.29 5.41 8.48 12.77 -10.48%
EY 9.25 5.67 3.24 2.83 18.47 11.79 7.83 11.71%
DY 5.41 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 1.19 1.22 1.29 0.98 0.97 1.17 1.39 -9.81%

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