[KFC] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 48.66%
YoY- 133.48%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,065,882 1,041,248 1,020,408 997,100 974,788 949,024 708,947 31.20%
PBT 83,731 84,630 84,661 85,879 57,859 63,993 46,926 47.06%
Tax -33,107 -31,310 -31,371 -31,810 -19,501 -14,135 -7,121 178.30%
NP 50,624 53,320 53,290 54,069 38,358 49,858 39,805 17.36%
-
NP to SH 50,624 53,320 53,290 54,069 36,370 47,870 37,817 21.44%
-
Tax Rate 39.54% 37.00% 37.05% 37.04% 33.70% 22.09% 15.17% -
Total Cost 1,015,258 987,928 967,118 943,031 936,430 899,166 669,142 32.00%
-
Net Worth 308,450 296,332 284,915 269,221 267,154 253,243 241,127 17.82%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 15,384 15,384 15,384 15,384 9,466 9,466 9,466 38.18%
Div Payout % 30.39% 28.85% 28.87% 28.45% 26.03% 19.78% 25.03% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 308,450 296,332 284,915 269,221 267,154 253,243 241,127 17.82%
NOSH 192,781 192,423 192,510 192,301 192,197 191,851 191,370 0.49%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.75% 5.12% 5.22% 5.42% 3.94% 5.25% 5.61% -
ROE 16.41% 17.99% 18.70% 20.08% 13.61% 18.90% 15.68% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 552.90 541.12 530.05 518.51 507.18 494.67 370.46 30.56%
EPS 26.26 27.71 27.68 28.12 18.92 24.95 19.76 20.85%
DPS 8.00 8.00 8.00 8.00 5.00 5.00 4.95 37.67%
NAPS 1.60 1.54 1.48 1.40 1.39 1.32 1.26 17.24%
Adjusted Per Share Value based on latest NOSH - 192,301
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 134.58 131.47 128.84 125.89 123.08 119.82 89.51 31.20%
EPS 6.39 6.73 6.73 6.83 4.59 6.04 4.77 21.50%
DPS 1.94 1.94 1.94 1.94 1.20 1.20 1.20 37.70%
NAPS 0.3894 0.3741 0.3597 0.3399 0.3373 0.3197 0.3044 17.82%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.10 2.05 2.08 2.10 2.50 2.70 3.03 -
P/RPS 0.38 0.38 0.39 0.41 0.49 0.55 0.82 -40.08%
P/EPS 8.00 7.40 7.51 7.47 13.21 10.82 15.33 -35.15%
EY 12.50 13.52 13.31 13.39 7.57 9.24 6.52 54.26%
DY 3.81 3.90 3.85 3.81 2.00 1.85 1.63 76.03%
P/NAPS 1.31 1.33 1.41 1.50 1.80 2.05 2.40 -33.18%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 29/05/01 27/02/01 28/11/00 29/08/00 - -
Price 2.24 2.35 2.00 2.15 2.40 2.55 0.00 -
P/RPS 0.41 0.43 0.38 0.41 0.47 0.52 0.00 -
P/EPS 8.53 8.48 7.23 7.65 12.68 10.22 0.00 -
EY 11.72 11.79 13.84 13.08 7.88 9.78 0.00 -
DY 3.57 3.40 4.00 3.72 2.08 1.96 0.00 -
P/NAPS 1.40 1.53 1.35 1.54 1.73 1.93 0.00 -

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