[KFC] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 128.43%
YoY- 36.74%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 330,486 1,247,903 901,842 569,908 271,706 1,017,320 798,895 -44.51%
PBT 15,688 98,670 68,431 50,736 22,809 81,126 59,821 -59.06%
Tax -6,073 -37,325 -23,801 -17,970 -8,465 -33,423 -24,908 -61.00%
NP 9,615 61,345 44,630 32,766 14,344 47,703 34,913 -57.70%
-
NP to SH 9,615 61,345 44,630 32,766 14,344 47,703 34,913 -57.70%
-
Tax Rate 38.71% 37.83% 34.78% 35.42% 37.11% 41.20% 41.64% -
Total Cost 320,871 1,186,558 857,212 537,142 257,362 969,617 763,982 -43.94%
-
Net Worth 347,154 341,776 324,052 300,338 325,208 306,455 308,282 8.24%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 17,477 - - - 15,419 - -
Div Payout % - 28.49% - - - 32.32% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 347,154 341,776 324,052 300,338 325,208 306,455 308,282 8.24%
NOSH 195,030 194,191 194,043 193,767 193,576 192,739 192,676 0.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.91% 4.92% 4.95% 5.75% 5.28% 4.69% 4.37% -
ROE 2.77% 17.95% 13.77% 10.91% 4.41% 15.57% 11.33% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 169.45 642.62 464.76 294.12 140.36 527.82 414.63 -44.95%
EPS 4.93 31.59 23.00 16.91 7.41 24.75 18.12 -58.04%
DPS 0.00 9.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.78 1.76 1.67 1.55 1.68 1.59 1.60 7.37%
Adjusted Per Share Value based on latest NOSH - 193,915
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 41.73 157.56 113.87 71.96 34.31 128.45 100.87 -44.50%
EPS 1.21 7.75 5.63 4.14 1.81 6.02 4.41 -57.80%
DPS 0.00 2.21 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.4383 0.4315 0.4091 0.3792 0.4106 0.3869 0.3892 8.25%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.75 1.75 2.00 2.24 2.20 2.21 2.10 -
P/RPS 1.03 0.27 0.43 0.76 1.57 0.42 0.51 59.84%
P/EPS 35.50 5.54 8.70 13.25 29.69 8.93 11.59 111.05%
EY 2.82 18.05 11.50 7.55 3.37 11.20 8.63 -52.59%
DY 0.00 5.14 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 0.98 0.99 1.20 1.45 1.31 1.39 1.31 -17.60%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 17/02/03 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 -
Price 1.74 1.71 1.95 2.16 2.33 2.21 2.24 -
P/RPS 1.03 0.27 0.42 0.73 1.66 0.42 0.54 53.86%
P/EPS 35.29 5.41 8.48 12.77 31.44 8.93 12.36 101.38%
EY 2.83 18.47 11.79 7.83 3.18 11.20 8.09 -50.38%
DY 0.00 5.26 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 0.98 0.97 1.17 1.39 1.39 1.39 1.40 -21.17%

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