[KFC] YoY TTM Result on 31-Mar-2001 [#1]

Stock

[KFC] KFC HOLDINGS (M) BHD

Announcement Date

29-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- -1.44%

YoY--%

Quarter Report

KFC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	1,402,789	1,306,683	1,078,672	1,020,408	11.18%
YoY %	7.35%	21.14%	5.71%	-	-
Horiz. %	137.47%	128.05%	105.71%	100.00%	-
PBT	60,522	91,549	81,284	84,661	-10.57%
YoY %	-33.89%	12.63%	-3.99%	-	-
Horiz. %	71.49%	108.14%	96.01%	100.00%	-
Tax	-26,094	-34,933	-33,118	-31,371	-5.94%
YoY %	25.30%	-5.48%	-5.57%	-	-
Horiz. %	83.18%	111.35%	105.57%	100.00%	-
NP	34,428	56,616	48,166	53,290	-13.54%
YoY %	-39.19%	17.54%	-9.62%	-	-
Horiz. %	64.60%	106.24%	90.38%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	34,428	56,616	48,166	53,290	-13.54%
YoY %	-39.19%	17.54%	-9.62%	-	-
Horiz. %	64.60%	106.24%	90.38%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	43.11%	38.16%	40.74%	37.05%	-
YoY %	12.97%	-6.33%	9.96%	-	-
Horiz. %	116.36%	103.00%	109.96%	100.00%	-
Total Cost	1,368,361	1,250,067	1,030,506	967,118	12.25%
YoY %	9.46%	21.31%	6.55%	-	-
Horiz. %	141.49%	129.26%	106.55%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	373,942	347,154	325,208	284,915	9.47%
YoY %	7.72%	6.75%	14.14%	-	-
Horiz. %	131.25%	121.84%	114.14%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	23,529	17,472	15,409	15,384	15.20%
YoY %	34.67%	13.39%	0.16%	-	-
Horiz. %	152.94%	113.57%	100.16%	100.00%	-
Div Payout %	68.35%	30.86%	31.99%	28.87%	-
YoY %	121.48%	-3.53%	10.81%	-	-
Horiz. %	236.75%	106.89%	110.81%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	373,942	347,154	325,208	284,915	9.47%
YoY %	7.72%	6.75%	14.14%	-	-
Horiz. %	131.25%	121.84%	114.14%	100.00%	-
NOSH	197,853	195,030	193,576	192,510	0.91%
YoY %	1.45%	0.75%	0.55%	-	-
Horiz. %	102.78%	101.31%	100.55%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	2.45%	4.33%	4.47%	5.22%	-
YoY %	-43.42%	-3.13%	-14.37%	-	-
Horiz. %	46.93%	82.95%	85.63%	100.00%	-
ROE	9.21%	16.31%	14.81%	18.70%	-
YoY %	-43.53%	10.13%	-20.80%	-	-
Horiz. %	49.25%	87.22%	79.20%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	709.00	669.99	557.23	530.05	10.17%
YoY %	5.82%	20.24%	5.13%	-	-
Horiz. %	133.76%	126.40%	105.13%	100.00%	-
EPS	17.40	29.03	24.88	27.68	-14.32%
YoY %	-40.06%	16.68%	-10.12%	-	-
Horiz. %	62.86%	104.88%	89.88%	100.00%	-
DPS	12.00	9.00	8.00	8.00	14.45%
YoY %	33.33%	12.50%	0.00%	-	-
Horiz. %	150.00%	112.50%	100.00%	100.00%	-
NAPS	1.89	1.78	1.68	1.48	8.48%
YoY %	6.18%	5.95%	13.51%	-	-
Horiz. %	127.70%	120.27%	113.51%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 192,510
RPS	177.11	164.98	136.19	128.84	11.17%
YoY %	7.35%	21.14%	5.70%	-	-
Horiz. %	137.47%	128.05%	105.70%	100.00%	-
EPS	4.35	7.15	6.08	6.73	-13.52%
YoY %	-39.16%	17.60%	-9.66%	-	-
Horiz. %	64.64%	106.24%	90.34%	100.00%	-
DPS	2.97	2.21	1.95	1.94	15.23%
YoY %	34.39%	13.33%	0.52%	-	-
Horiz. %	153.09%	113.92%	100.52%	100.00%	-
NAPS	0.4721	0.4383	0.4106	0.3597	9.47%
YoY %	7.71%	6.75%	14.15%	-	-
Horiz. %	131.25%	121.85%	114.15%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	2.15	1.75	2.20	2.08	-
P/RPS	0.30	0.26	0.39	0.39	-8.36%
YoY %	15.38%	-33.33%	0.00%	-	-
Horiz. %	76.92%	66.67%	100.00%	100.00%	-
P/EPS	12.36	6.03	8.84	7.51	18.04%
YoY %	104.98%	-31.79%	17.71%	-	-
Horiz. %	164.58%	80.29%	117.71%	100.00%	-
EY	8.09	16.59	11.31	13.31	-15.27%
YoY %	-51.24%	46.68%	-15.03%	-	-
Horiz. %	60.78%	124.64%	84.97%	100.00%	-
DY	5.58	5.14	3.64	3.85	13.15%
YoY %	8.56%	41.21%	-5.45%	-	-
Horiz. %	144.94%	133.51%	94.55%	100.00%	-
P/NAPS	1.14	0.98	1.31	1.41	-6.83%
YoY %	16.33%	-25.19%	-7.09%	-	-
Horiz. %	80.85%	69.50%	92.91%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	27/05/04	20/05/03	28/05/02	29/05/01	-
Price	1.94	1.74	2.33	2.00	-
P/RPS	0.27	0.26	0.42	0.38	-10.75%
YoY %	3.85%	-38.10%	10.53%	-	-
Horiz. %	71.05%	68.42%	110.53%	100.00%	-
P/EPS	11.15	5.99	9.36	7.23	15.51%
YoY %	86.14%	-36.00%	29.46%	-	-
Horiz. %	154.22%	82.85%	129.46%	100.00%	-
EY	8.97	16.68	10.68	13.84	-13.44%
YoY %	-46.22%	56.18%	-22.83%	-	-
Horiz. %	64.81%	120.52%	77.17%	100.00%	-
DY	6.19	5.17	3.43	4.00	15.65%
YoY %	19.73%	50.73%	-14.25%	-	-
Horiz. %	154.75%	129.25%	85.75%	100.00%	-
P/NAPS	1.03	0.98	1.39	1.35	-8.61%
YoY %	5.10%	-29.50%	2.96%	-	-
Horiz. %	76.30%	72.59%	102.96%	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