[KSENG] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,086,486	1,112,124	1,071,234	1,089,392	930,344	912,474	915,476	12.05%
YoY %	-2.31%	3.82%	-1.67%	17.10%	1.96%	-0.33%	-	-
Horiz. %	118.68%	121.48%	117.01%	119.00%	101.62%	99.67%	100.00%	-
PBT	166,446	143,709	97,416	129,276	181,017	182,380	176,028	-3.65%
YoY %	15.82%	47.52%	-24.64%	-28.58%	-0.75%	3.61%	-	-
Horiz. %	94.56%	81.64%	55.34%	73.44%	102.83%	103.61%	100.00%	-
Tax	-38,091	-34,398	-27,144	-33,596	-33,771	-34,728	-36,220	3.40%
YoY %	-10.74%	-26.72%	19.20%	0.52%	2.76%	4.12%	-	-
Horiz. %	105.17%	94.97%	74.94%	92.76%	93.24%	95.88%	100.00%	-
NP	128,355	109,310	70,272	95,680	147,246	147,652	139,808	-5.52%
YoY %	17.42%	55.55%	-26.56%	-35.02%	-0.27%	5.61%	-	-
Horiz. %	91.81%	78.19%	50.26%	68.44%	105.32%	105.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,493	109,117	69,844	94,228	148,817	148,148	137,104	-3.72%
YoY %	18.67%	56.23%	-25.88%	-36.68%	0.45%	8.06%	-	-
Horiz. %	94.45%	79.59%	50.94%	68.73%	108.54%	108.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.88%	23.94%	27.86%	25.99%	18.66%	19.04%	20.58%	-
YoY %	-4.43%	-14.07%	7.20%	39.28%	-2.00%	-7.48%	-	-
Horiz. %	111.18%	116.33%	135.37%	126.29%	90.67%	92.52%	100.00%	-
Total Cost	958,131	1,002,813	1,000,962	993,712	783,098	764,822	775,668	15.07%
YoY %	-4.46%	0.18%	0.73%	26.89%	2.39%	-1.40%	-	-
Horiz. %	123.52%	129.28%	129.05%	128.11%	100.96%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,035,147	1,977,399	1,954,911	1,984,695	1,999,356	1,916,079	1,891,213	4.99%
YoY %	2.92%	1.15%	-1.50%	-0.73%	4.35%	1.31%	-	-
Horiz. %	107.61%	104.56%	103.37%	104.94%	105.72%	101.31%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	37,821	50,425	46,802	-	39,626	52,824	43,227	-8.49%
YoY %	-25.00%	7.74%	0.00%	-	-24.98%	22.20%	-	-
Horiz. %	87.49%	116.65%	108.27%	-	91.67%	122.20%	100.00%	-
Div Payout %	29.21%	46.21%	67.01%	-	26.63%	35.66%	31.53%	-
YoY %	-36.79%	-31.04%	0.00%	-	-25.32%	13.10%	-	-
Horiz. %	92.64%	146.56%	212.53%	-	84.46%	113.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	2,035,147	1,977,399	1,954,911	1,984,695	1,999,356	1,916,079	1,891,213	4.99%
YoY %	2.92%	1.15%	-1.50%	-0.73%	4.35%	1.31%	-	-
Horiz. %	107.61%	104.56%	103.37%	104.94%	105.72%	101.31%	100.00%	-
NOSH	360,203	361,477	360,020	360,198	360,244	360,165	360,231	-0.00%
YoY %	-0.35%	0.40%	-0.05%	-0.01%	0.02%	-0.02%	-	-
Horiz. %	99.99%	100.35%	99.94%	99.99%	100.00%	99.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	11.81%	9.83%	6.56%	8.78%	15.83%	16.18%	15.27%	-
YoY %	20.14%	49.85%	-25.28%	-44.54%	-2.16%	5.96%	-	-
Horiz. %	77.34%	64.37%	42.96%	57.50%	103.67%	105.96%	100.00%	-
ROE	6.36%	5.52%	3.57%	4.75%	7.44%	7.73%	7.25%	-
YoY %	15.22%	54.62%	-24.84%	-36.16%	-3.75%	6.62%	-	-
Horiz. %	87.72%	76.14%	49.24%	65.52%	102.62%	106.62%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	301.63	308.77	297.55	302.44	258.25	253.35	254.14	12.06%
YoY %	-2.31%	3.77%	-1.62%	17.11%	1.93%	-0.31%	-	-
Horiz. %	118.69%	121.50%	117.08%	119.01%	101.62%	99.69%	100.00%	-
EPS	35.95	30.29	19.40	26.16	41.31	41.13	38.06	-3.72%
YoY %	18.69%	56.13%	-25.84%	-36.67%	0.44%	8.07%	-	-
Horiz. %	94.46%	79.58%	50.97%	68.73%	108.54%	108.07%	100.00%	-
DPS	10.50	14.00	13.00	0.00	11.00	14.67	12.00	-8.49%
YoY %	-25.00%	7.69%	0.00%	0.00%	-25.02%	22.25%	-	-
Horiz. %	87.50%	116.67%	108.33%	0.00%	91.67%	122.25%	100.00%	-
NAPS	5.65	5.49	5.43	5.51	5.55	5.32	5.25	5.00%
YoY %	2.91%	1.10%	-1.45%	-0.72%	4.32%	1.33%	-	-
Horiz. %	107.62%	104.57%	103.43%	104.95%	105.71%	101.33%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 360,198
RPS	302.30	309.43	298.05	303.10	258.85	253.88	254.72	12.05%
YoY %	-2.30%	3.82%	-1.67%	17.09%	1.96%	-0.33%	-	-
Horiz. %	118.68%	121.48%	117.01%	118.99%	101.62%	99.67%	100.00%	-
EPS	36.03	30.36	19.43	26.22	41.41	41.22	38.15	-3.72%
YoY %	18.68%	56.25%	-25.90%	-36.68%	0.46%	8.05%	-	-
Horiz. %	94.44%	79.58%	50.93%	68.73%	108.55%	108.05%	100.00%	-
DPS	10.52	14.03	13.02	0.00	11.03	14.70	12.03	-8.53%
YoY %	-25.02%	7.76%	0.00%	0.00%	-24.97%	22.19%	-	-
Horiz. %	87.45%	116.63%	108.23%	0.00%	91.69%	122.19%	100.00%	-
NAPS	5.6624	5.5018	5.4392	5.5221	5.5629	5.3312	5.262	4.99%
YoY %	2.92%	1.15%	-1.50%	-0.73%	4.35%	1.32%	-	-
Horiz. %	107.61%	104.56%	103.37%	104.94%	105.72%	101.32%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	5.26	6.20	6.79	6.97	6.88	5.74	5.01	-
P/RPS	1.74	2.01	2.28	2.30	2.66	2.27	1.97	-7.92%
YoY %	-13.43%	-11.84%	-0.87%	-13.53%	17.18%	15.23%	-	-
Horiz. %	88.32%	102.03%	115.74%	116.75%	135.03%	115.23%	100.00%	-
P/EPS	14.61	20.47	35.00	26.64	16.65	13.95	13.16	7.19%
YoY %	-28.63%	-41.51%	31.38%	60.00%	19.35%	6.00%	-	-
Horiz. %	111.02%	155.55%	265.96%	202.43%	126.52%	106.00%	100.00%	-
EY	6.85	4.89	2.86	3.75	6.00	7.17	7.60	-6.67%
YoY %	40.08%	70.98%	-23.73%	-37.50%	-16.32%	-5.66%	-	-
Horiz. %	90.13%	64.34%	37.63%	49.34%	78.95%	94.34%	100.00%	-
DY	2.00	2.26	1.91	0.00	1.60	2.56	2.40	-11.41%
YoY %	-11.50%	18.32%	0.00%	0.00%	-37.50%	6.67%	-	-
Horiz. %	83.33%	94.17%	79.58%	0.00%	66.67%	106.67%	100.00%	-
P/NAPS	0.93	1.13	1.25	1.26	1.24	1.08	0.95	-1.40%
YoY %	-17.70%	-9.60%	-0.79%	1.61%	14.81%	13.68%	-	-
Horiz. %	97.89%	118.95%	131.58%	132.63%	130.53%	113.68%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	27/11/14	26/08/14	28/05/14	27/02/14	27/11/13	29/08/13	-
Price	5.32	5.93	6.47	7.01	6.49	7.48	5.47	-
P/RPS	1.76	1.92	2.17	2.32	2.51	2.95	2.15	-12.45%
YoY %	-8.33%	-11.52%	-6.47%	-7.57%	-14.92%	37.21%	-	-
Horiz. %	81.86%	89.30%	100.93%	107.91%	116.74%	137.21%	100.00%	-
P/EPS	14.77	19.57	33.35	26.80	15.71	18.18	14.37	1.84%
YoY %	-24.53%	-41.32%	24.44%	70.59%	-13.59%	26.51%	-	-
Horiz. %	102.78%	136.19%	232.08%	186.50%	109.32%	126.51%	100.00%	-
EY	6.77	5.11	3.00	3.73	6.37	5.50	6.96	-1.82%
YoY %	32.49%	70.33%	-19.57%	-41.44%	15.82%	-20.98%	-	-
Horiz. %	97.27%	73.42%	43.10%	53.59%	91.52%	79.02%	100.00%	-
DY	1.97	2.36	2.01	0.00	1.69	1.96	2.19	-6.79%
YoY %	-16.53%	17.41%	0.00%	0.00%	-13.78%	-10.50%	-	-
Horiz. %	89.95%	107.76%	91.78%	0.00%	77.17%	89.50%	100.00%	-
P/NAPS	0.94	1.08	1.19	1.27	1.17	1.41	1.04	-6.50%
YoY %	-12.96%	-9.24%	-6.30%	8.55%	-17.02%	35.58%	-	-
Horiz. %	90.38%	103.85%	114.42%	122.12%	112.50%	135.58%	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