[KFC] QoQ Annualized Quarter 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- 3.09%
YoY- 28.6%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,341,913 1,320,994 1,321,944 1,247,903 1,202,456 1,139,816 1,086,824 15.07%
PBT 53,809 49,860 62,752 98,670 91,241 101,472 91,236 -29.64%
Tax -21,614 -21,788 -24,292 -37,325 -31,734 -35,940 -33,860 -25.84%
NP 32,194 28,072 38,460 61,345 59,506 65,532 57,376 -31.94%
-
NP to SH 32,194 28,072 38,460 61,345 59,506 65,532 57,376 -31.94%
-
Tax Rate 40.17% 43.70% 38.71% 37.83% 34.78% 35.42% 37.11% -
Total Cost 1,309,718 1,292,922 1,283,484 1,186,558 1,142,949 1,074,284 1,029,448 17.39%
-
Net Worth 348,015 335,770 347,154 341,776 324,052 300,338 325,208 4.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 17,477 - - - -
Div Payout % - - - 28.49% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 348,015 335,770 347,154 341,776 324,052 300,338 325,208 4.61%
NOSH 195,514 195,215 195,030 194,191 194,043 193,767 193,576 0.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.40% 2.13% 2.91% 4.92% 4.95% 5.75% 5.28% -
ROE 9.25% 8.36% 11.08% 17.95% 18.36% 21.82% 17.64% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 686.35 676.68 677.81 642.62 619.68 588.24 561.44 14.31%
EPS 16.47 14.38 19.72 31.59 30.67 33.82 29.64 -32.38%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.78 1.72 1.78 1.76 1.67 1.55 1.68 3.92%
Adjusted Per Share Value based on latest NOSH - 194,134
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 169.43 166.79 166.91 157.56 151.82 143.91 137.22 15.07%
EPS 4.06 3.54 4.86 7.75 7.51 8.27 7.24 -31.97%
DPS 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
NAPS 0.4394 0.4239 0.4383 0.4315 0.4091 0.3792 0.4106 4.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.10 1.80 1.75 1.75 2.00 2.24 2.20 -
P/RPS 0.31 0.27 0.26 0.27 0.32 0.38 0.39 -14.17%
P/EPS 12.75 12.52 8.87 5.54 6.52 6.62 7.42 43.41%
EY 7.84 7.99 11.27 18.05 15.33 15.10 13.47 -30.26%
DY 0.00 0.00 0.00 5.14 0.00 0.00 0.00 -
P/NAPS 1.18 1.05 0.98 0.99 1.20 1.45 1.31 -6.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 -
Price 2.18 2.22 1.74 1.71 1.95 2.16 2.33 -
P/RPS 0.32 0.33 0.26 0.27 0.31 0.37 0.42 -16.56%
P/EPS 13.24 15.44 8.82 5.41 6.36 6.39 7.86 41.52%
EY 7.55 6.48 11.33 18.47 15.73 15.66 12.72 -29.35%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 1.22 1.29 0.98 0.97 1.17 1.39 1.39 -8.32%

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