[KFC] QoQ TTM 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- 0.97%

YoY--%

Quarter Report

KFC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	1,247,903	1,174,267	1,115,957	1,078,672	1,071,320	1,065,882	1,041,248	12.79%
YoY %	6.27%	5.23%	3.46%	0.69%	0.51%	2.37%	-	-
Horiz. %	119.85%	112.77%	107.17%	103.59%	102.89%	102.37%	100.00%	-
PBT	98,670	89,736	92,175	81,284	81,126	83,731	84,630	10.74%
YoY %	9.96%	-2.65%	13.40%	0.19%	-3.11%	-1.06%	-	-
Horiz. %	116.59%	106.03%	108.92%	96.05%	95.86%	98.94%	100.00%	-
Tax	-37,325	-32,317	-35,670	-33,118	-33,424	-33,107	-31,310	12.39%
YoY %	-15.50%	9.40%	-7.71%	0.92%	-0.96%	-5.74%	-	-
Horiz. %	119.21%	103.22%	113.93%	105.77%	106.75%	105.74%	100.00%	-
NP	61,345	57,419	56,505	48,166	47,702	50,624	53,320	9.76%
YoY %	6.84%	1.62%	17.31%	0.97%	-5.77%	-5.06%	-	-
Horiz. %	115.05%	107.69%	105.97%	90.33%	89.46%	94.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,345	57,419	56,505	48,166	47,702	50,624	53,320	9.76%
YoY %	6.84%	1.62%	17.31%	0.97%	-5.77%	-5.06%	-	-
Horiz. %	115.05%	107.69%	105.97%	90.33%	89.46%	94.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.83%	36.01%	38.70%	40.74%	41.20%	39.54%	37.00%	-
YoY %	5.05%	-6.95%	-5.01%	-1.12%	4.20%	6.86%	-	-
Horiz. %	102.24%	97.32%	104.59%	110.11%	111.35%	106.86%	100.00%	-
Total Cost	1,186,558	1,116,848	1,059,452	1,030,506	1,023,618	1,015,258	987,928	12.95%
YoY %	6.24%	5.42%	2.81%	0.67%	0.82%	2.77%	-	-
Horiz. %	120.11%	113.05%	107.24%	104.31%	103.61%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,677	324,269	300,569	325,208	306,266	308,450	296,332	9.92%
YoY %	5.37%	7.89%	-7.58%	6.18%	-0.71%	4.09%	-	-
Horiz. %	115.30%	109.43%	101.43%	109.74%	103.35%	104.09%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	17,472	15,409	15,409	15,409	15,409	15,384	15,384	8.82%
YoY %	13.39%	0.00%	0.00%	0.00%	0.16%	0.00%	-	-
Horiz. %	113.57%	100.16%	100.16%	100.16%	100.16%	100.00%	100.00%	-
Div Payout %	28.48%	26.84%	27.27%	31.99%	32.30%	30.39%	28.85%	-
YoY %	6.11%	-1.58%	-14.75%	-0.96%	6.28%	5.34%	-	-
Horiz. %	98.72%	93.03%	94.52%	110.88%	111.96%	105.34%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	341,677	324,269	300,569	325,208	306,266	308,450	296,332	9.92%
YoY %	5.37%	7.89%	-7.58%	6.18%	-0.71%	4.09%	-	-
Horiz. %	115.30%	109.43%	101.43%	109.74%	103.35%	104.09%	100.00%	-
NOSH	194,134	194,173	193,915	193,576	192,620	192,781	192,423	0.59%
YoY %	-0.02%	0.13%	0.18%	0.50%	-0.08%	0.19%	-	-
Horiz. %	100.89%	100.91%	100.78%	100.60%	100.10%	100.19%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	4.92%	4.89%	5.06%	4.47%	4.45%	4.75%	5.12%	-
YoY %	0.61%	-3.36%	13.20%	0.45%	-6.32%	-7.23%	-	-
Horiz. %	96.09%	95.51%	98.83%	87.30%	86.91%	92.77%	100.00%	-
ROE	17.95%	17.71%	18.80%	14.81%	15.58%	16.41%	17.99%	-
YoY %	1.36%	-5.80%	26.94%	-4.94%	-5.06%	-8.78%	-	-
Horiz. %	99.78%	98.44%	104.50%	82.32%	86.60%	91.22%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	642.80	604.75	575.49	557.23	556.18	552.90	541.12	12.12%
YoY %	6.29%	5.08%	3.28%	0.19%	0.59%	2.18%	-	-
Horiz. %	118.79%	111.76%	106.35%	102.98%	102.78%	102.18%	100.00%	-
EPS	31.60	29.57	29.14	24.88	24.76	26.26	27.71	9.12%
YoY %	6.87%	1.48%	17.12%	0.48%	-5.71%	-5.23%	-	-
Horiz. %	114.04%	106.71%	105.16%	89.79%	89.35%	94.77%	100.00%	-
DPS	9.00	8.00	8.00	8.00	8.00	8.00	8.00	8.14%
YoY %	12.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	112.50%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.76	1.67	1.55	1.68	1.59	1.60	1.54	9.28%
YoY %	5.39%	7.74%	-7.74%	5.66%	-0.62%	3.90%	-	-
Horiz. %	114.29%	108.44%	100.65%	109.09%	103.25%	103.90%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 193,576
RPS	157.56	148.26	140.90	136.19	135.26	134.58	131.47	12.78%
YoY %	6.27%	5.22%	3.46%	0.69%	0.51%	2.37%	-	-
Horiz. %	119.84%	112.77%	107.17%	103.59%	102.88%	102.37%	100.00%	-
EPS	7.75	7.25	7.13	6.08	6.02	6.39	6.73	9.83%
YoY %	6.90%	1.68%	17.27%	1.00%	-5.79%	-5.05%	-	-
Horiz. %	115.16%	107.73%	105.94%	90.34%	89.45%	94.95%	100.00%	-
DPS	2.21	1.95	1.95	1.95	1.95	1.94	1.94	9.04%
YoY %	13.33%	0.00%	0.00%	0.00%	0.52%	0.00%	-	-
Horiz. %	113.92%	100.52%	100.52%	100.52%	100.52%	100.00%	100.00%	-
NAPS	0.4314	0.4094	0.3795	0.4106	0.3867	0.3894	0.3741	9.93%
YoY %	5.37%	7.88%	-7.57%	6.18%	-0.69%	4.09%	-	-
Horiz. %	115.32%	109.44%	101.44%	109.76%	103.37%	104.09%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
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	0.33	0.39	0.39	0.40	0.38	0.38	-20.32%
YoY %	-18.18%	-15.38%	0.00%	-2.50%	5.26%	0.00%	-	-
Horiz. %	71.05%	86.84%	102.63%	102.63%	105.26%	100.00%	100.00%	-
P/EPS	5.54	6.76	7.69	8.84	8.92	8.00	7.40	-17.50%
YoY %	-18.05%	-12.09%	-13.01%	-0.90%	11.50%	8.11%	-	-
Horiz. %	74.86%	91.35%	103.92%	119.46%	120.54%	108.11%	100.00%	-
EY	18.06	14.79	13.01	11.31	11.21	12.50	13.52	21.22%
YoY %	22.11%	13.68%	15.03%	0.89%	-10.32%	-7.54%	-	-
Horiz. %	133.58%	109.39%	96.23%	83.65%	82.91%	92.46%	100.00%	-
DY	5.14	4.00	3.57	3.64	3.62	3.81	3.90	20.14%
YoY %	28.50%	12.04%	-1.92%	0.55%	-4.99%	-2.31%	-	-
Horiz. %	131.79%	102.56%	91.54%	93.33%	92.82%	97.69%	100.00%	-
P/NAPS	0.99	1.20	1.45	1.31	1.39	1.31	1.33	-17.82%
YoY %	-17.50%	-17.24%	10.69%	-5.76%	6.11%	-1.50%	-	-
Horiz. %	74.44%	90.23%	109.02%	98.50%	104.51%	98.50%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
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	0.32	0.38	0.42	0.40	0.41	0.43	-26.61%
YoY %	-15.62%	-15.79%	-9.52%	5.00%	-2.44%	-4.65%	-	-
Horiz. %	62.79%	74.42%	88.37%	97.67%	93.02%	95.35%	100.00%	-
P/EPS	5.41	6.59	7.41	9.36	8.92	8.53	8.48	-25.83%
YoY %	-17.91%	-11.07%	-20.83%	4.93%	4.57%	0.59%	-	-
Horiz. %	63.80%	77.71%	87.38%	110.38%	105.19%	100.59%	100.00%	-
EY	18.48	15.16	13.49	10.68	11.21	11.72	11.79	34.82%
YoY %	21.90%	12.38%	26.31%	-4.73%	-4.35%	-0.59%	-	-
Horiz. %	156.74%	128.58%	114.42%	90.59%	95.08%	99.41%	100.00%	-
DY	5.26	4.10	3.70	3.43	3.62	3.57	3.40	33.65%
YoY %	28.29%	10.81%	7.87%	-5.25%	1.40%	5.00%	-	-
Horiz. %	154.71%	120.59%	108.82%	100.88%	106.47%	105.00%	100.00%	-
P/NAPS	0.97	1.17	1.39	1.39	1.39	1.40	1.53	-26.13%
YoY %	-17.09%	-15.83%	0.00%	0.00%	-0.71%	-8.50%	-	-
Horiz. %	63.40%	76.47%	90.85%	90.85%	90.85%	91.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos