[KFC] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.62%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,441,705 1,423,755 1,352,496 1,174,267 1,065,882 974,788 223,226 -1.96%
PBT -1,579 58,234 70,596 89,736 83,731 57,859 27,167 -
Tax -28,559 -20,958 -29,735 -32,317 -33,107 -19,501 -2,021 -2.77%
NP -30,138 37,276 40,861 57,419 50,624 38,358 25,146 -
-
NP to SH -30,411 37,276 40,861 57,419 50,624 36,370 25,146 -
-
Tax Rate - 35.99% 42.12% 36.01% 39.54% 33.70% 7.44% -
Total Cost 1,471,843 1,386,479 1,311,635 1,116,848 1,015,258 936,430 198,080 -2.10%
-
Net Worth 370,599 382,150 348,081 324,269 308,450 267,154 225,839 -0.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 39,641 31,460 17,472 15,409 15,384 9,466 - -100.00%
Div Payout % 0.00% 84.40% 42.76% 26.84% 30.39% 26.03% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 370,599 382,150 348,081 324,269 308,450 267,154 225,839 -0.52%
NOSH 198,181 198,005 195,551 194,173 192,781 192,197 189,781 -0.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -2.09% 2.62% 3.02% 4.89% 4.75% 3.94% 11.26% -
ROE -8.21% 9.75% 11.74% 17.71% 16.41% 13.61% 11.13% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 727.47 719.05 691.63 604.75 552.90 507.18 117.62 -1.91%
EPS -15.35 18.83 20.90 29.57 26.26 18.92 13.25 -
DPS 20.00 16.00 9.00 8.00 8.00 5.00 0.00 -100.00%
NAPS 1.87 1.93 1.78 1.67 1.60 1.39 1.19 -0.47%
Adjusted Per Share Value based on latest NOSH - 194,173
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 182.03 179.76 170.76 148.26 134.58 123.08 28.18 -1.96%
EPS -3.84 4.71 5.16 7.25 6.39 4.59 3.17 -
DPS 5.01 3.97 2.21 1.95 1.94 1.20 0.00 -100.00%
NAPS 0.4679 0.4825 0.4395 0.4094 0.3894 0.3373 0.2851 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.81 1.65 2.10 2.00 2.10 2.50 0.00 -
P/RPS 0.25 0.23 0.30 0.33 0.38 0.49 0.00 -100.00%
P/EPS -11.80 8.76 10.05 6.76 8.00 13.21 0.00 -100.00%
EY -8.48 11.41 9.95 14.79 12.50 7.57 0.00 -100.00%
DY 11.05 9.70 4.29 4.00 3.81 2.00 0.00 -100.00%
P/NAPS 0.97 0.85 1.18 1.20 1.31 1.80 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 10/11/05 29/10/04 20/11/03 26/11/02 27/11/01 28/11/00 - -
Price 1.86 1.75 2.18 1.95 2.24 2.40 0.00 -
P/RPS 0.26 0.24 0.32 0.32 0.41 0.47 0.00 -100.00%
P/EPS -12.12 9.30 10.43 6.59 8.53 12.68 0.00 -100.00%
EY -8.25 10.76 9.58 15.16 11.72 7.88 0.00 -100.00%
DY 10.75 9.14 4.13 4.10 3.57 2.08 0.00 -100.00%
P/NAPS 0.99 0.91 1.22 1.17 1.40 1.73 0.00 -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
Post a Comment