[KFC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -9.19%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,320,994 1,321,944 1,247,903 1,202,456 1,139,816 1,086,824 1,017,320 19.07%
PBT 49,860 62,752 98,670 91,241 101,472 91,236 81,126 -27.77%
Tax -21,788 -24,292 -37,325 -31,734 -35,940 -33,860 -33,423 -24.87%
NP 28,072 38,460 61,345 59,506 65,532 57,376 47,703 -29.84%
-
NP to SH 28,072 38,460 61,345 59,506 65,532 57,376 47,703 -29.84%
-
Tax Rate 43.70% 38.71% 37.83% 34.78% 35.42% 37.11% 41.20% -
Total Cost 1,292,922 1,283,484 1,186,558 1,142,949 1,074,284 1,029,448 969,617 21.21%
-
Net Worth 335,770 347,154 341,776 324,052 300,338 325,208 306,455 6.29%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 17,477 - - - 15,419 -
Div Payout % - - 28.49% - - - 32.32% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 335,770 347,154 341,776 324,052 300,338 325,208 306,455 6.29%
NOSH 195,215 195,030 194,191 194,043 193,767 193,576 192,739 0.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.13% 2.91% 4.92% 4.95% 5.75% 5.28% 4.69% -
ROE 8.36% 11.08% 17.95% 18.36% 21.82% 17.64% 15.57% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 676.68 677.81 642.62 619.68 588.24 561.44 527.82 18.06%
EPS 14.38 19.72 31.59 30.67 33.82 29.64 24.75 -30.44%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 8.00 -
NAPS 1.72 1.78 1.76 1.67 1.55 1.68 1.59 5.39%
Adjusted Per Share Value based on latest NOSH - 194,173
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 166.79 166.91 157.56 151.82 143.91 137.22 128.45 19.07%
EPS 3.54 4.86 7.75 7.51 8.27 7.24 6.02 -29.87%
DPS 0.00 0.00 2.21 0.00 0.00 0.00 1.95 -
NAPS 0.4239 0.4383 0.4315 0.4091 0.3792 0.4106 0.3869 6.29%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.80 1.75 1.75 2.00 2.24 2.20 2.21 -
P/RPS 0.27 0.26 0.27 0.32 0.38 0.39 0.42 -25.57%
P/EPS 12.52 8.87 5.54 6.52 6.62 7.42 8.93 25.34%
EY 7.99 11.27 18.05 15.33 15.10 13.47 11.20 -20.20%
DY 0.00 0.00 5.14 0.00 0.00 0.00 3.62 -
P/NAPS 1.05 0.98 0.99 1.20 1.45 1.31 1.39 -17.09%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 27/02/02 -
Price 2.22 1.74 1.71 1.95 2.16 2.33 2.21 -
P/RPS 0.33 0.26 0.27 0.31 0.37 0.42 0.42 -14.88%
P/EPS 15.44 8.82 5.41 6.36 6.39 7.86 8.93 44.20%
EY 6.48 11.33 18.47 15.73 15.66 12.72 11.20 -30.63%
DY 0.00 0.00 5.26 0.00 0.00 0.00 3.62 -
P/NAPS 1.29 0.98 0.97 1.17 1.39 1.39 1.39 -4.86%

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