[KFC] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.77%
YoY- -11.78%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,174,267 1,115,957 1,078,672 1,071,320 1,065,882 1,041,248 1,020,408 9.80%
PBT 89,736 92,175 81,284 81,126 83,731 84,630 84,661 3.95%
Tax -32,317 -35,670 -33,118 -33,424 -33,107 -31,310 -31,371 1.99%
NP 57,419 56,505 48,166 47,702 50,624 53,320 53,290 5.09%
-
NP to SH 57,419 56,505 48,166 47,702 50,624 53,320 53,290 5.09%
-
Tax Rate 36.01% 38.70% 40.74% 41.20% 39.54% 37.00% 37.05% -
Total Cost 1,116,848 1,059,452 1,030,506 1,023,618 1,015,258 987,928 967,118 10.06%
-
Net Worth 324,269 300,569 325,208 306,266 308,450 296,332 284,915 8.99%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 15,409 15,409 15,409 15,409 15,384 15,384 15,384 0.10%
Div Payout % 26.84% 27.27% 31.99% 32.30% 30.39% 28.85% 28.87% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 324,269 300,569 325,208 306,266 308,450 296,332 284,915 8.99%
NOSH 194,173 193,915 193,576 192,620 192,781 192,423 192,510 0.57%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.89% 5.06% 4.47% 4.45% 4.75% 5.12% 5.22% -
ROE 17.71% 18.80% 14.81% 15.58% 16.41% 17.99% 18.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 604.75 575.49 557.23 556.18 552.90 541.12 530.05 9.17%
EPS 29.57 29.14 24.88 24.76 26.26 27.71 27.68 4.49%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 1.67 1.55 1.68 1.59 1.60 1.54 1.48 8.37%
Adjusted Per Share Value based on latest NOSH - 192,620
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 148.26 140.90 136.19 135.26 134.58 131.47 128.84 9.80%
EPS 7.25 7.13 6.08 6.02 6.39 6.73 6.73 5.08%
DPS 1.95 1.95 1.95 1.95 1.94 1.94 1.94 0.34%
NAPS 0.4094 0.3795 0.4106 0.3867 0.3894 0.3741 0.3597 9.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.00 2.24 2.20 2.21 2.10 2.05 2.08 -
P/RPS 0.33 0.39 0.39 0.40 0.38 0.38 0.39 -10.53%
P/EPS 6.76 7.69 8.84 8.92 8.00 7.40 7.51 -6.76%
EY 14.79 13.01 11.31 11.21 12.50 13.52 13.31 7.27%
DY 4.00 3.57 3.64 3.62 3.81 3.90 3.85 2.57%
P/NAPS 1.20 1.45 1.31 1.39 1.31 1.33 1.41 -10.18%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 27/02/02 27/11/01 28/08/01 29/05/01 -
Price 1.95 2.16 2.33 2.21 2.24 2.35 2.00 -
P/RPS 0.32 0.38 0.42 0.40 0.41 0.43 0.38 -10.81%
P/EPS 6.59 7.41 9.36 8.92 8.53 8.48 7.23 -5.98%
EY 15.16 13.49 10.68 11.21 11.72 11.79 13.84 6.25%
DY 4.10 3.70 3.43 3.62 3.57 3.40 4.00 1.65%
P/NAPS 1.17 1.39 1.39 1.39 1.40 1.53 1.35 -9.09%

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