[KFC] YoY 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
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 1,071,320 997,100 467,901 -1.19%
PBT 5,563 65,736 66,056 98,670 81,126 85,879 23,057 1.52%
Tax -36,329 -17,642 -25,792 -37,325 -33,424 -31,810 2,089 -
NP -30,766 48,094 40,264 61,345 47,702 54,069 25,146 -
-
NP to SH -31,477 48,094 40,264 61,345 47,702 54,069 23,158 -
-
Tax Rate 653.05% 26.84% 39.05% 37.83% 41.20% 37.04% -9.06% -
Total Cost 1,487,313 1,362,839 1,340,300 1,186,558 1,023,618 943,031 442,755 -1.27%
-
Net Worth 444,052 410,283 366,674 341,677 306,266 269,221 219,626 -0.74%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 31,715 27,751 23,529 17,472 15,409 15,384 9,466 -1.27%
Div Payout % 0.00% 57.70% 58.44% 28.48% 32.30% 28.45% 40.88% -
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 444,052 410,283 366,674 341,677 306,266 269,221 219,626 -0.74%
NOSH 198,237 198,204 196,082 194,134 192,620 192,301 189,333 -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 -2.11% 3.41% 2.92% 4.92% 4.45% 5.42% 5.37% -
ROE -7.09% 11.72% 10.98% 17.95% 15.58% 20.08% 10.54% -
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 734.75 711.86 704.07 642.80 556.18 518.51 247.13 -1.15%
EPS -15.88 24.26 20.53 31.60 24.76 28.12 12.23 -
DPS 16.00 14.00 12.00 9.00 8.00 8.00 5.00 -1.22%
NAPS 2.24 2.07 1.87 1.76 1.59 1.40 1.16 -0.69%
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 183.90 178.14 174.31 157.56 135.26 125.89 59.08 -1.19%
EPS -3.97 6.07 5.08 7.75 6.02 6.83 2.92 -
DPS 4.00 3.50 2.97 2.21 1.95 1.94 1.20 -1.27%
NAPS 0.5607 0.518 0.463 0.4314 0.3867 0.3399 0.2773 -0.74%
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 0.40 0.41 0.00 -100.00%
P/EPS -12.91 7.38 10.76 5.54 8.92 7.47 0.00 -100.00%
EY -7.75 13.56 9.29 18.06 11.21 13.39 0.00 -100.00%
DY 7.80 7.82 5.43 5.14 3.62 3.81 0.00 -100.00%
P/NAPS 0.92 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 - -
Price 1.98 1.95 2.22 1.71 2.21 2.15 0.00 -
P/RPS 0.27 0.27 0.32 0.27 0.40 0.41 0.00 -100.00%
P/EPS -12.47 8.04 10.81 5.41 8.92 7.65 0.00 -100.00%
EY -8.02 12.44 9.25 18.48 11.21 13.08 0.00 -100.00%
DY 8.08 7.18 5.41 5.26 3.62 3.72 0.00 -100.00%
P/NAPS 0.88 0.94 1.19 0.97 1.39 1.54 0.00 -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
Post a Comment