[KFC] YoY Annual (Unaudited) 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
YoY- 28.6%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,456,547 1,410,933 1,380,564 1,247,903 1,017,320 997,100 879,705 -0.53%
PBT 5,563 65,736 66,056 98,670 81,126 85,879 45,893 2.26%
Tax -37,252 -17,642 -25,792 -37,325 -33,423 -31,810 -2,697 -2.75%
NP -31,689 48,094 40,264 61,345 47,703 54,069 43,196 -
-
NP to SH -32,459 48,094 40,264 61,345 47,703 54,069 43,196 -
-
Tax Rate 669.64% 26.84% 39.05% 37.83% 41.20% 37.04% 5.88% -
Total Cost 1,488,236 1,362,839 1,340,300 1,186,558 969,617 943,031 836,509 -0.61%
-
Net Worth 436,079 410,365 366,749 341,776 306,455 269,287 220,617 -0.72%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 31,714 27,754 23,534 17,477 15,419 - - -100.00%
Div Payout % 0.00% 57.71% 58.45% 28.49% 32.32% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 436,079 410,365 366,749 341,776 306,455 269,287 220,617 -0.72%
NOSH 198,217 198,244 196,122 194,191 192,739 192,347 190,187 -0.04%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -2.18% 3.41% 2.92% 4.92% 4.69% 5.42% 4.91% -
ROE -7.44% 11.72% 10.98% 17.95% 15.57% 20.08% 19.58% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 734.82 711.72 703.93 642.62 527.82 518.38 462.55 -0.49%
EPS -16.37 24.26 20.53 31.59 24.75 28.11 22.71 -
DPS 16.00 14.00 12.00 9.00 8.00 0.00 0.00 -100.00%
NAPS 2.20 2.07 1.87 1.76 1.59 1.40 1.16 -0.67%
Adjusted Per Share Value based on latest NOSH - 194,134
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 183.90 178.14 174.31 157.56 128.45 125.89 111.07 -0.53%
EPS -4.10 6.07 5.08 7.75 6.02 6.83 5.45 -
DPS 4.00 3.50 2.97 2.21 1.95 0.00 0.00 -100.00%
NAPS 0.5506 0.5181 0.4631 0.4315 0.3869 0.34 0.2785 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.05 1.79 2.21 1.75 2.21 2.10 0.00 -
P/RPS 0.28 0.25 0.31 0.27 0.42 0.41 0.00 -100.00%
P/EPS -12.52 7.38 10.76 5.54 8.93 7.47 0.00 -100.00%
EY -7.99 13.55 9.29 18.05 11.20 13.39 0.00 -100.00%
DY 7.80 7.82 5.43 5.14 3.62 0.00 0.00 -100.00%
P/NAPS 0.93 0.86 1.18 0.99 1.39 1.50 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 18/02/05 26/02/04 17/02/03 27/02/02 27/02/01 29/02/00 -
Price 1.98 1.95 2.22 1.71 2.21 2.15 3.10 -
P/RPS 0.27 0.27 0.32 0.27 0.42 0.41 0.67 0.97%
P/EPS -12.09 8.04 10.81 5.41 8.93 7.65 13.65 -
EY -8.27 12.44 9.25 18.47 11.20 13.07 7.33 -
DY 8.08 7.18 5.41 5.26 3.62 0.00 0.00 -100.00%
P/NAPS 0.90 0.94 1.19 0.97 1.39 1.54 2.67 1.16%

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