[KFC] QoQ Cumulative 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- 36.21%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 660,497 330,486 1,247,903 901,842 569,908 271,706 1,017,320 -25.07%
PBT 24,930 15,688 98,670 68,431 50,736 22,809 81,126 -54.56%
Tax -10,894 -6,073 -37,325 -23,801 -17,970 -8,465 -33,423 -52.73%
NP 14,036 9,615 61,345 44,630 32,766 14,344 47,703 -55.86%
-
NP to SH 14,036 9,615 61,345 44,630 32,766 14,344 47,703 -55.86%
-
Tax Rate 43.70% 38.71% 37.83% 34.78% 35.42% 37.11% 41.20% -
Total Cost 646,461 320,871 1,186,558 857,212 537,142 257,362 969,617 -23.73%
-
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 4.18% 2.77% 17.95% 13.77% 10.91% 4.41% 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 338.34 169.45 642.62 464.76 294.12 140.36 527.82 -25.71%
EPS 7.19 4.93 31.59 23.00 16.91 7.41 24.75 -56.23%
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 83.39 41.73 157.56 113.87 71.96 34.31 128.45 -25.08%
EPS 1.77 1.21 7.75 5.63 4.14 1.81 6.02 -55.88%
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 0.53 1.03 0.27 0.43 0.76 1.57 0.42 16.82%
P/EPS 25.03 35.50 5.54 8.70 13.25 29.69 8.93 99.17%
EY 3.99 2.82 18.05 11.50 7.55 3.37 11.20 -49.84%
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 0.66 1.03 0.27 0.42 0.73 1.66 0.42 35.27%
P/EPS 30.88 35.29 5.41 8.48 12.77 31.44 8.93 129.19%
EY 3.24 2.83 18.47 11.79 7.83 3.18 11.20 -56.35%
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