[KFC] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 37.45%
YoY- 28.6%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,006,435 660,497 330,486 1,247,903 901,842 569,908 271,706 139.20%
PBT 40,357 24,930 15,688 98,670 68,431 50,736 22,809 46.23%
Tax -16,211 -10,894 -6,073 -37,325 -23,801 -17,970 -8,465 54.15%
NP 24,146 14,036 9,615 61,345 44,630 32,766 14,344 41.46%
-
NP to SH 24,146 14,036 9,615 61,345 44,630 32,766 14,344 41.46%
-
Tax Rate 40.17% 43.70% 38.71% 37.83% 34.78% 35.42% 37.11% -
Total Cost 982,289 646,461 320,871 1,186,558 857,212 537,142 257,362 144.02%
-
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 6.94% 4.18% 2.77% 17.95% 13.77% 10.91% 4.41% -
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 514.76 338.34 169.45 642.62 464.76 294.12 140.36 137.62%
EPS 12.35 7.19 4.93 31.59 23.00 16.91 7.41 40.52%
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 127.07 83.39 41.73 157.56 113.87 71.96 34.31 139.18%
EPS 3.05 1.77 1.21 7.75 5.63 4.14 1.81 41.56%
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 0.41 0.53 1.03 0.27 0.43 0.76 1.57 -59.11%
P/EPS 17.00 25.03 35.50 5.54 8.70 13.25 29.69 -31.02%
EY 5.88 3.99 2.82 18.05 11.50 7.55 3.37 44.88%
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 0.42 0.66 1.03 0.27 0.42 0.73 1.66 -59.96%
P/EPS 17.65 30.88 35.29 5.41 8.48 12.77 31.44 -31.92%
EY 5.67 3.24 2.83 18.47 11.79 7.83 3.18 46.98%
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