[KFC] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 17.31%
YoY- 5.97%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,432,745 1,421,432 1,338,492 1,115,957 1,041,248 949,024 8.58%
PBT -18,021 63,294 72,864 92,175 84,630 63,993 -
Tax -24,060 -22,858 -30,249 -35,670 -31,310 -14,135 11.21%
NP -42,081 40,436 42,615 56,505 53,320 49,858 -
-
NP to SH -42,209 40,436 42,615 56,505 53,320 47,870 -
-
Tax Rate - 36.11% 41.51% 38.70% 37.00% 22.09% -
Total Cost 1,474,826 1,380,996 1,295,877 1,059,452 987,928 899,166 10.39%
-
Net Worth 356,865 380,678 334,983 300,569 296,332 253,243 7.09%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 27,750 31,460 17,472 15,409 15,384 9,466 23.98%
Div Payout % 0.00% 77.80% 41.00% 27.27% 28.85% 19.78% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 356,865 380,678 334,983 300,569 296,332 253,243 7.09%
NOSH 198,258 198,269 194,757 193,915 192,423 191,851 0.65%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -2.94% 2.84% 3.18% 5.06% 5.12% 5.25% -
ROE -11.83% 10.62% 12.72% 18.80% 17.99% 18.90% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 722.66 716.92 687.26 575.49 541.12 494.67 7.87%
EPS -21.29 20.39 21.88 29.14 27.71 24.95 -
DPS 14.00 16.00 9.00 8.00 8.00 5.00 22.85%
NAPS 1.80 1.92 1.72 1.55 1.54 1.32 6.39%
Adjusted Per Share Value based on latest NOSH - 193,915
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 180.90 179.47 169.00 140.90 131.47 119.82 8.58%
EPS -5.33 5.11 5.38 7.13 6.73 6.04 -
DPS 3.50 3.97 2.21 1.95 1.94 1.20 23.85%
NAPS 0.4506 0.4806 0.4229 0.3795 0.3741 0.3197 7.10%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.70 1.58 1.80 2.24 2.05 2.70 -
P/RPS 0.24 0.22 0.26 0.39 0.38 0.55 -15.27%
P/EPS -7.99 7.75 8.23 7.69 7.40 10.82 -
EY -12.52 12.91 12.16 13.01 13.52 9.24 -
DY 8.24 10.13 5.00 3.57 3.90 1.85 34.79%
P/NAPS 0.94 0.82 1.05 1.45 1.33 2.05 -14.43%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 19/08/04 26/08/03 27/08/02 28/08/01 29/08/00 -
Price 1.80 1.48 2.22 2.16 2.35 2.55 -
P/RPS 0.25 0.21 0.32 0.38 0.43 0.52 -13.61%
P/EPS -8.45 7.26 10.15 7.41 8.48 10.22 -
EY -11.83 13.78 9.86 13.49 11.79 9.78 -
DY 7.78 10.81 4.05 3.70 3.40 1.96 31.72%
P/NAPS 1.00 0.77 1.29 1.39 1.53 1.93 -12.31%

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