[KFC] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 0.06%
YoY- 11.39%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,421,432 1,338,492 1,115,957 1,041,248 949,024 10.61%
PBT 63,294 72,864 92,175 84,630 63,993 -0.27%
Tax -22,858 -30,249 -35,670 -31,310 -14,135 12.75%
NP 40,436 42,615 56,505 53,320 49,858 -5.09%
-
NP to SH 40,436 42,615 56,505 53,320 47,870 -4.12%
-
Tax Rate 36.11% 41.51% 38.70% 37.00% 22.09% -
Total Cost 1,380,996 1,295,877 1,059,452 987,928 899,166 11.31%
-
Net Worth 380,678 334,983 300,569 296,332 253,243 10.71%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 31,460 17,472 15,409 15,384 9,466 34.99%
Div Payout % 77.80% 41.00% 27.27% 28.85% 19.78% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 380,678 334,983 300,569 296,332 253,243 10.71%
NOSH 198,269 194,757 193,915 192,423 191,851 0.82%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.84% 3.18% 5.06% 5.12% 5.25% -
ROE 10.62% 12.72% 18.80% 17.99% 18.90% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 716.92 687.26 575.49 541.12 494.67 9.71%
EPS 20.39 21.88 29.14 27.71 24.95 -4.91%
DPS 16.00 9.00 8.00 8.00 5.00 33.72%
NAPS 1.92 1.72 1.55 1.54 1.32 9.81%
Adjusted Per Share Value based on latest NOSH - 192,423
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 179.47 169.00 140.90 131.47 119.82 10.62%
EPS 5.11 5.38 7.13 6.73 6.04 -4.09%
DPS 3.97 2.21 1.95 1.94 1.20 34.83%
NAPS 0.4806 0.4229 0.3795 0.3741 0.3197 10.72%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.58 1.80 2.24 2.05 2.70 -
P/RPS 0.22 0.26 0.39 0.38 0.55 -20.46%
P/EPS 7.75 8.23 7.69 7.40 10.82 -7.99%
EY 12.91 12.16 13.01 13.52 9.24 8.71%
DY 10.13 5.00 3.57 3.90 1.85 52.92%
P/NAPS 0.82 1.05 1.45 1.33 2.05 -20.46%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/08/04 26/08/03 27/08/02 28/08/01 29/08/00 -
Price 1.48 2.22 2.16 2.35 2.55 -
P/RPS 0.21 0.32 0.38 0.43 0.52 -20.27%
P/EPS 7.26 10.15 7.41 8.48 10.22 -8.18%
EY 13.78 9.86 13.49 11.79 9.78 8.94%
DY 10.81 4.05 3.70 3.40 1.96 53.20%
P/NAPS 0.77 1.29 1.39 1.53 1.93 -20.51%

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