[KFC] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 12.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 346,061 331,934 298,202 271,706 272,425 273,624 260,917 20.65%
PBT 30,239 17,695 27,927 22,809 21,305 20,134 17,036 46.44%
Tax -13,524 -5,831 -9,505 -8,465 -8,515 -9,184 -6,953 55.63%
NP 16,715 11,864 18,422 14,344 12,790 10,950 10,083 39.94%
-
NP to SH 16,715 11,864 18,422 14,344 12,790 10,950 10,083 39.94%
-
Tax Rate 44.72% 32.95% 34.04% 37.11% 39.97% 45.61% 40.81% -
Total Cost 329,346 320,070 279,780 257,362 259,635 262,674 250,834 19.84%
-
Net Worth 341,677 324,269 300,569 325,208 306,266 308,450 296,332 9.92%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 17,472 - - - 15,409 - - -
Div Payout % 104.53% - - - 120.48% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 341,677 324,269 300,569 325,208 306,266 308,450 296,332 9.92%
NOSH 194,134 194,173 193,915 193,576 192,620 192,781 192,423 0.59%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.83% 3.57% 6.18% 5.28% 4.69% 4.00% 3.86% -
ROE 4.89% 3.66% 6.13% 4.41% 4.18% 3.55% 3.40% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 178.26 170.95 153.78 140.36 141.43 141.93 135.60 19.94%
EPS 8.61 6.11 9.50 7.41 6.64 5.68 5.24 39.11%
DPS 9.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.76 1.67 1.55 1.68 1.59 1.60 1.54 9.28%
Adjusted Per Share Value based on latest NOSH - 193,576
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 43.69 41.91 37.65 34.31 34.40 34.55 32.94 20.65%
EPS 2.11 1.50 2.33 1.81 1.61 1.38 1.27 40.14%
DPS 2.21 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.4314 0.4094 0.3795 0.4106 0.3867 0.3894 0.3741 9.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.75 2.00 2.24 2.20 2.21 2.10 2.05 -
P/RPS 0.98 1.17 1.46 1.57 1.56 1.48 1.51 -24.98%
P/EPS 20.33 32.73 23.58 29.69 33.28 36.97 39.12 -35.28%
EY 4.92 3.06 4.24 3.37 3.00 2.70 2.56 54.39%
DY 5.14 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.99 1.20 1.45 1.31 1.39 1.31 1.33 -17.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 -
Price 1.71 1.95 2.16 2.33 2.21 2.24 2.35 -
P/RPS 0.96 1.14 1.40 1.66 1.56 1.58 1.73 -32.39%
P/EPS 19.86 31.91 22.74 31.44 33.28 39.44 44.85 -41.81%
EY 5.04 3.13 4.40 3.18 3.00 2.54 2.23 71.96%
DY 5.26 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.97 1.17 1.39 1.39 1.39 1.40 1.53 -26.13%

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