[KFC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 6.84%
YoY- 28.6%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,352,496 1,338,492 1,306,683 1,247,903 1,174,267 1,115,957 1,078,672 16.26%
PBT 70,596 72,864 91,549 98,670 89,736 92,175 81,284 -8.96%
Tax -29,735 -30,249 -34,933 -37,325 -32,317 -35,670 -33,118 -6.92%
NP 40,861 42,615 56,616 61,345 57,419 56,505 48,166 -10.37%
-
NP to SH 40,861 42,615 56,616 61,345 57,419 56,505 48,166 -10.37%
-
Tax Rate 42.12% 41.51% 38.16% 37.83% 36.01% 38.70% 40.74% -
Total Cost 1,311,635 1,295,877 1,250,067 1,186,558 1,116,848 1,059,452 1,030,506 17.42%
-
Net Worth 348,081 334,983 347,154 341,677 324,269 300,569 325,208 4.63%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 17,472 17,472 17,472 17,472 15,409 15,409 15,409 8.72%
Div Payout % 42.76% 41.00% 30.86% 28.48% 26.84% 27.27% 31.99% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 348,081 334,983 347,154 341,677 324,269 300,569 325,208 4.63%
NOSH 195,551 194,757 195,030 194,134 194,173 193,915 193,576 0.67%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.02% 3.18% 4.33% 4.92% 4.89% 5.06% 4.47% -
ROE 11.74% 12.72% 16.31% 17.95% 17.71% 18.80% 14.81% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 691.63 687.26 669.99 642.80 604.75 575.49 557.23 15.47%
EPS 20.90 21.88 29.03 31.60 29.57 29.14 24.88 -10.96%
DPS 9.00 9.00 9.00 9.00 8.00 8.00 8.00 8.16%
NAPS 1.78 1.72 1.78 1.76 1.67 1.55 1.68 3.92%
Adjusted Per Share Value based on latest NOSH - 194,134
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 170.76 169.00 164.98 157.56 148.26 140.90 136.19 16.26%
EPS 5.16 5.38 7.15 7.75 7.25 7.13 6.08 -10.35%
DPS 2.21 2.21 2.21 2.21 1.95 1.95 1.95 8.69%
NAPS 0.4395 0.4229 0.4383 0.4314 0.4094 0.3795 0.4106 4.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.10 1.80 1.75 1.75 2.00 2.24 2.20 -
P/RPS 0.30 0.26 0.26 0.27 0.33 0.39 0.39 -16.03%
P/EPS 10.05 8.23 6.03 5.54 6.76 7.69 8.84 8.92%
EY 9.95 12.16 16.59 18.06 14.79 13.01 11.31 -8.17%
DY 4.29 5.00 5.14 5.14 4.00 3.57 3.64 11.56%
P/NAPS 1.18 1.05 0.98 0.99 1.20 1.45 1.31 -6.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 -
Price 2.18 2.22 1.74 1.71 1.95 2.16 2.33 -
P/RPS 0.32 0.32 0.26 0.27 0.32 0.38 0.42 -16.56%
P/EPS 10.43 10.15 5.99 5.41 6.59 7.41 9.36 7.47%
EY 9.58 9.86 16.68 18.48 15.16 13.49 10.68 -6.98%
DY 4.13 4.05 5.17 5.26 4.10 3.70 3.43 13.16%
P/NAPS 1.22 1.29 0.98 0.97 1.17 1.39 1.39 -8.32%

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