[KFC] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[KFC] KFC HOLDINGS (M) BHD

Announcement Date

29-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- -1.44%

YoY--%

Quarter Report

KFC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	1,071,320	1,065,882	1,041,248	1,020,408	997,100	974,788	949,024	8.39%
YoY %	0.51%	2.37%	2.04%	2.34%	2.29%	2.71%	-	-
Horiz. %	112.89%	112.31%	109.72%	107.52%	105.07%	102.71%	100.00%	-
PBT	81,126	83,731	84,630	84,661	85,879	57,859	63,993	17.08%
YoY %	-3.11%	-1.06%	-0.04%	-1.42%	48.43%	-9.59%	-	-
Horiz. %	126.77%	130.84%	132.25%	132.30%	134.20%	90.41%	100.00%	-
Tax	-33,424	-33,107	-31,310	-31,371	-31,810	-19,501	-14,135	77.21%
YoY %	-0.96%	-5.74%	0.19%	1.38%	-63.12%	-37.96%	-	-
Horiz. %	236.46%	234.22%	221.51%	221.94%	225.04%	137.96%	100.00%	-
NP	47,702	50,624	53,320	53,290	54,069	38,358	49,858	-2.89%
YoY %	-5.77%	-5.06%	0.06%	-1.44%	40.96%	-23.07%	-	-
Horiz. %	95.68%	101.54%	106.94%	106.88%	108.45%	76.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,702	50,624	53,320	53,290	54,069	36,370	47,870	-0.23%
YoY %	-5.77%	-5.06%	0.06%	-1.44%	48.66%	-24.02%	-	-
Horiz. %	99.65%	105.75%	111.39%	111.32%	112.95%	75.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.20%	39.54%	37.00%	37.05%	37.04%	33.70%	22.09%	-
YoY %	4.20%	6.86%	-0.13%	0.03%	9.91%	52.56%	-	-
Horiz. %	186.51%	179.00%	167.50%	167.72%	167.68%	152.56%	100.00%	-
Total Cost	1,023,618	1,015,258	987,928	967,118	943,031	936,430	899,166	9.00%
YoY %	0.82%	2.77%	2.15%	2.55%	0.70%	4.14%	-	-
Horiz. %	113.84%	112.91%	109.87%	107.56%	104.88%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	306,266	308,450	296,332	284,915	269,221	267,154	253,243	13.47%
YoY %	-0.71%	4.09%	4.01%	5.83%	0.77%	5.49%	-	-
Horiz. %	120.94%	121.80%	117.01%	112.51%	106.31%	105.49%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	15,409	15,384	15,384	15,384	15,384	9,466	9,466	38.25%
YoY %	0.16%	0.00%	0.00%	0.00%	62.52%	0.00%	-	-
Horiz. %	162.78%	162.52%	162.52%	162.52%	162.52%	100.00%	100.00%	-
Div Payout %	32.30%	30.39%	28.85%	28.87%	28.45%	26.03%	19.78%	-
YoY %	6.28%	5.34%	-0.07%	1.48%	9.30%	31.60%	-	-
Horiz. %	163.30%	153.64%	145.85%	145.96%	143.83%	131.60%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	306,266	308,450	296,332	284,915	269,221	267,154	253,243	13.47%
YoY %	-0.71%	4.09%	4.01%	5.83%	0.77%	5.49%	-	-
Horiz. %	120.94%	121.80%	117.01%	112.51%	106.31%	105.49%	100.00%	-
NOSH	192,620	192,781	192,423	192,510	192,301	192,197	191,851	0.26%
YoY %	-0.08%	0.19%	-0.05%	0.11%	0.05%	0.18%	-	-
Horiz. %	100.40%	100.48%	100.30%	100.34%	100.23%	100.18%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	4.45%	4.75%	5.12%	5.22%	5.42%	3.94%	5.25%	-
YoY %	-6.32%	-7.23%	-1.92%	-3.69%	37.56%	-24.95%	-	-
Horiz. %	84.76%	90.48%	97.52%	99.43%	103.24%	75.05%	100.00%	-
ROE	15.58%	16.41%	17.99%	18.70%	20.08%	13.61%	18.90%	-
YoY %	-5.06%	-8.78%	-3.80%	-6.87%	47.54%	-27.99%	-	-
Horiz. %	82.43%	86.83%	95.19%	98.94%	106.24%	72.01%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	556.18	552.90	541.12	530.05	518.51	507.18	494.67	8.10%
YoY %	0.59%	2.18%	2.09%	2.23%	2.23%	2.53%	-	-
Horiz. %	112.43%	111.77%	109.39%	107.15%	104.82%	102.53%	100.00%	-
EPS	24.76	26.26	27.71	27.68	28.12	18.92	24.95	-0.50%
YoY %	-5.71%	-5.23%	0.11%	-1.56%	48.63%	-24.17%	-	-
Horiz. %	99.24%	105.25%	111.06%	110.94%	112.71%	75.83%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	5.00	5.00	36.68%
YoY %	0.00%	0.00%	0.00%	0.00%	60.00%	0.00%	-	-
Horiz. %	160.00%	160.00%	160.00%	160.00%	160.00%	100.00%	100.00%	-
NAPS	1.59	1.60	1.54	1.48	1.40	1.39	1.32	13.17%
YoY %	-0.62%	3.90%	4.05%	5.71%	0.72%	5.30%	-	-
Horiz. %	120.45%	121.21%	116.67%	112.12%	106.06%	105.30%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 192,510
RPS	135.26	134.58	131.47	128.84	125.89	123.08	119.82	8.39%
YoY %	0.51%	2.37%	2.04%	2.34%	2.28%	2.72%	-	-
Horiz. %	112.89%	112.32%	109.72%	107.53%	105.07%	102.72%	100.00%	-
EPS	6.02	6.39	6.73	6.73	6.83	4.59	6.04	-0.22%
YoY %	-5.79%	-5.05%	0.00%	-1.46%	48.80%	-24.01%	-	-
Horiz. %	99.67%	105.79%	111.42%	111.42%	113.08%	75.99%	100.00%	-
DPS	1.95	1.94	1.94	1.94	1.94	1.20	1.20	38.09%
YoY %	0.52%	0.00%	0.00%	0.00%	61.67%	0.00%	-	-
Horiz. %	162.50%	161.67%	161.67%	161.67%	161.67%	100.00%	100.00%	-
NAPS	0.3867	0.3894	0.3741	0.3597	0.3399	0.3373	0.3197	13.48%
YoY %	-0.69%	4.09%	4.00%	5.83%	0.77%	5.51%	-	-
Horiz. %	120.96%	121.80%	117.02%	112.51%	106.32%	105.51%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	2.21	2.10	2.05	2.08	2.10	2.50	2.70	-
P/RPS	0.40	0.38	0.38	0.39	0.41	0.49	0.55	-19.08%
YoY %	5.26%	0.00%	-2.56%	-4.88%	-16.33%	-10.91%	-	-
Horiz. %	72.73%	69.09%	69.09%	70.91%	74.55%	89.09%	100.00%	-
P/EPS	8.92	8.00	7.40	7.51	7.47	13.21	10.82	-12.04%
YoY %	11.50%	8.11%	-1.46%	0.54%	-43.45%	22.09%	-	-
Horiz. %	82.44%	73.94%	68.39%	69.41%	69.04%	122.09%	100.00%	-
EY	11.21	12.50	13.52	13.31	13.39	7.57	9.24	13.71%
YoY %	-10.32%	-7.54%	1.58%	-0.60%	76.88%	-18.07%	-	-
Horiz. %	121.32%	135.28%	146.32%	144.05%	144.91%	81.93%	100.00%	-
DY	3.62	3.81	3.90	3.85	3.81	2.00	1.85	56.25%
YoY %	-4.99%	-2.31%	1.30%	1.05%	90.50%	8.11%	-	-
Horiz. %	195.68%	205.95%	210.81%	208.11%	205.95%	108.11%	100.00%	-
P/NAPS	1.39	1.31	1.33	1.41	1.50	1.80	2.05	-22.76%
YoY %	6.11%	-1.50%	-5.67%	-6.00%	-16.67%	-12.20%	-	-
Horiz. %	67.80%	63.90%	64.88%	68.78%	73.17%	87.80%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/02/02	27/11/01	28/08/01	29/05/01	27/02/01	28/11/00	29/08/00	-
Price	2.21	2.24	2.35	2.00	2.15	2.40	2.55	-
P/RPS	0.40	0.41	0.43	0.38	0.41	0.47	0.52	-16.00%
YoY %	-2.44%	-4.65%	13.16%	-7.32%	-12.77%	-9.62%	-	-
Horiz. %	76.92%	78.85%	82.69%	73.08%	78.85%	90.38%	100.00%	-
P/EPS	8.92	8.53	8.48	7.23	7.65	12.68	10.22	-8.64%
YoY %	4.57%	0.59%	17.29%	-5.49%	-39.67%	24.07%	-	-
Horiz. %	87.28%	83.46%	82.97%	70.74%	74.85%	124.07%	100.00%	-
EY	11.21	11.72	11.79	13.84	13.08	7.88	9.78	9.49%
YoY %	-4.35%	-0.59%	-14.81%	5.81%	65.99%	-19.43%	-	-
Horiz. %	114.62%	119.84%	120.55%	141.51%	133.74%	80.57%	100.00%	-
DY	3.62	3.57	3.40	4.00	3.72	2.08	1.96	50.36%
YoY %	1.40%	5.00%	-15.00%	7.53%	78.85%	6.12%	-	-
Horiz. %	184.69%	182.14%	173.47%	204.08%	189.80%	106.12%	100.00%	-
P/NAPS	1.39	1.40	1.53	1.35	1.54	1.73	1.93	-19.60%
YoY %	-0.71%	-8.50%	13.33%	-12.34%	-10.98%	-10.36%	-	-
Horiz. %	72.02%	72.54%	79.27%	69.95%	79.79%	89.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos