[KFC] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 72.64%
YoY- -3.03%
Quarter Report
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 271,706 1,017,320 798,895 525,271 264,354 997,100 730,113 -48.29%
PBT 22,809 81,126 59,821 39,687 22,651 85,879 61,969 -48.67%
Tax -8,465 -33,423 -24,908 -15,724 -8,771 -31,810 -23,611 -49.56%
NP 14,344 47,703 34,913 23,963 13,880 54,069 38,358 -48.12%
-
NP to SH 14,344 47,703 34,913 23,963 13,880 54,069 38,358 -48.12%
-
Tax Rate 37.11% 41.20% 41.64% 39.62% 38.72% 37.04% 38.10% -
Total Cost 257,362 969,617 763,982 501,308 250,474 943,031 691,755 -48.30%
-
Net Worth 325,208 306,455 308,282 296,648 284,915 269,287 267,122 14.03%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 15,419 - - - - - -
Div Payout % - 32.32% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 325,208 306,455 308,282 296,648 284,915 269,287 267,122 14.03%
NOSH 193,576 192,739 192,676 192,628 192,510 192,347 192,174 0.48%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.28% 4.69% 4.37% 4.56% 5.25% 5.42% 5.25% -
ROE 4.41% 15.57% 11.33% 8.08% 4.87% 20.08% 14.36% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 140.36 527.82 414.63 272.69 137.32 518.38 379.92 -48.54%
EPS 7.41 24.75 18.12 12.44 7.21 28.11 19.96 -48.37%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.59 1.60 1.54 1.48 1.40 1.39 13.47%
Adjusted Per Share Value based on latest NOSH - 192,423
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 34.31 128.45 100.87 66.32 33.38 125.89 92.18 -48.28%
EPS 1.81 6.02 4.41 3.03 1.75 6.83 4.84 -48.12%
DPS 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4106 0.3869 0.3892 0.3745 0.3597 0.34 0.3373 14.02%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.20 2.21 2.10 2.05 2.08 2.10 2.50 -
P/RPS 1.57 0.42 0.51 0.75 1.51 0.41 0.66 78.29%
P/EPS 29.69 8.93 11.59 16.48 28.85 7.47 12.53 77.82%
EY 3.37 11.20 8.63 6.07 3.47 13.39 7.98 -43.74%
DY 0.00 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.39 1.31 1.33 1.41 1.50 1.80 -19.10%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 27/02/01 28/11/00 -
Price 2.33 2.21 2.24 2.35 2.00 2.15 2.40 -
P/RPS 1.66 0.42 0.54 0.86 1.46 0.41 0.63 90.88%
P/EPS 31.44 8.93 12.36 18.89 27.74 7.65 12.02 89.95%
EY 3.18 11.20 8.09 5.29 3.61 13.07 8.32 -47.36%
DY 0.00 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 1.40 1.53 1.35 1.54 1.73 -13.58%

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