[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	1,380,692	1,096,433	736,324	328,538	1,117,708	798,481	461,228	107.01%
YoY %	25.93%	48.91%	124.12%	-70.61%	39.98%	73.12%	-	-
Horiz. %	299.35%	237.72%	159.64%	71.23%	242.33%	173.12%	100.00%	-
PBT	102,028	103,261	81,686	34,052	117,832	81,433	50,338	59.81%
YoY %	-1.19%	26.41%	139.89%	-71.10%	44.70%	61.77%	-	-
Horiz. %	202.69%	205.14%	162.28%	67.65%	234.08%	161.77%	100.00%	-
Tax	-33,348	-32,655	-21,849	-9,990	-31,678	-22,514	-12,729	89.48%
YoY %	-2.12%	-49.46%	-118.71%	68.46%	-40.70%	-76.87%	-	-
Horiz. %	261.98%	256.54%	171.65%	78.48%	248.86%	176.87%	100.00%	-
NP	68,680	70,606	59,837	24,062	86,154	58,919	37,609	49.13%
YoY %	-2.73%	18.00%	148.68%	-72.07%	46.22%	56.66%	-	-
Horiz. %	182.62%	187.74%	159.10%	63.98%	229.08%	156.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,888	66,698	55,965	21,530	84,426	58,054	36,735	41.36%
YoY %	-7.21%	19.18%	159.94%	-74.50%	45.43%	58.03%	-	-
Horiz. %	168.47%	181.57%	152.35%	58.61%	229.82%	158.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.69%	31.62%	26.75%	29.34%	26.88%	27.65%	25.29%	-
YoY %	3.38%	18.21%	-8.83%	9.15%	-2.78%	9.33%	-	-
Horiz. %	129.26%	125.03%	105.77%	116.01%	106.29%	109.33%	100.00%	-
Total Cost	1,312,012	1,025,827	676,487	304,476	1,031,554	739,562	423,619	111.74%
YoY %	27.90%	51.64%	122.18%	-70.48%	39.48%	74.58%	-	-
Horiz. %	309.72%	242.16%	159.69%	71.87%	243.51%	174.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,118,332	1,125,603	1,111,157	1,089,671	1,077,682	1,070,550	1,056,071	3.87%
YoY %	-0.65%	1.30%	1.97%	1.11%	0.67%	1.37%	-	-
Horiz. %	105.90%	106.58%	105.22%	103.18%	102.05%	101.37%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	29,933	29,936	19,157	-	27,540	27,542	17,960	40.35%
YoY %	-0.01%	56.27%	0.00%	-	-0.01%	53.35%	-	-
Horiz. %	166.66%	166.68%	106.66%	-	153.34%	153.35%	100.00%	-
Div Payout %	48.37%	44.88%	34.23%	-	32.62%	47.44%	48.89%	-
YoY %	7.78%	31.11%	0.00%	-	-31.24%	-2.97%	-	-
Horiz. %	98.94%	91.80%	70.01%	-	66.72%	97.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,118,332	1,125,603	1,111,157	1,089,671	1,077,682	1,070,550	1,056,071	3.87%
YoY %	-0.65%	1.30%	1.97%	1.11%	0.67%	1.37%	-	-
Horiz. %	105.90%	106.58%	105.22%	103.18%	102.05%	101.37%	100.00%	-
NOSH	239,471	239,490	239,473	239,488	239,485	239,496	239,471	0.00%
YoY %	-0.01%	0.01%	-0.01%	0.00%	-0.00%	0.01%	-	-
Horiz. %	100.00%	100.01%	100.00%	100.01%	100.01%	100.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	4.97%	6.44%	8.13%	7.32%	7.71%	7.38%	8.15%	-
YoY %	-22.83%	-20.79%	11.07%	-5.06%	4.47%	-9.45%	-	-
Horiz. %	60.98%	79.02%	99.75%	89.82%	94.60%	90.55%	100.00%	-
ROE	5.53%	5.93%	5.04%	1.98%	7.83%	5.42%	3.48%	-
YoY %	-6.75%	17.66%	154.55%	-74.71%	44.46%	55.75%	-	-
Horiz. %	158.91%	170.40%	144.83%	56.90%	225.00%	155.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	576.56	457.82	307.48	137.18	466.71	333.40	192.60	107.02%
YoY %	25.94%	48.89%	124.14%	-70.61%	39.99%	73.10%	-	-
Horiz. %	299.36%	237.71%	159.65%	71.23%	242.32%	173.10%	100.00%	-
EPS	25.84	27.85	23.37	8.99	35.25	24.24	15.34	41.34%
YoY %	-7.22%	19.17%	159.96%	-74.50%	45.42%	58.02%	-	-
Horiz. %	168.45%	181.55%	152.35%	58.60%	229.79%	158.02%	100.00%	-
DPS	12.50	12.50	8.00	0.00	11.50	11.50	7.50	40.35%
YoY %	0.00%	56.25%	0.00%	0.00%	0.00%	53.33%	-	-
Horiz. %	166.67%	166.67%	106.67%	0.00%	153.33%	153.33%	100.00%	-
NAPS	4.67	4.70	4.64	4.55	4.50	4.47	4.41	3.87%
YoY %	-0.64%	1.29%	1.98%	1.11%	0.67%	1.36%	-	-
Horiz. %	105.90%	106.58%	105.22%	103.17%	102.04%	101.36%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,488
RPS	384.15	305.06	204.87	91.41	310.98	222.16	128.33	107.01%
YoY %	25.93%	48.90%	124.12%	-70.61%	39.98%	73.12%	-	-
Horiz. %	299.35%	237.72%	159.64%	71.23%	242.33%	173.12%	100.00%	-
EPS	17.22	18.56	15.57	5.99	23.49	16.15	10.22	41.37%
YoY %	-7.22%	19.20%	159.93%	-74.50%	45.45%	58.02%	-	-
Horiz. %	168.49%	181.60%	152.35%	58.61%	229.84%	158.02%	100.00%	-
DPS	8.33	8.33	5.33	0.00	7.66	7.66	5.00	40.31%
YoY %	0.00%	56.29%	0.00%	0.00%	0.00%	53.20%	-	-
Horiz. %	166.60%	166.60%	106.60%	0.00%	153.20%	153.20%	100.00%	-
NAPS	3.1116	3.1318	3.0916	3.0318	2.9985	2.9786	2.9383	3.87%
YoY %	-0.64%	1.30%	1.97%	1.11%	0.67%	1.37%	-	-
Horiz. %	105.90%	106.59%	105.22%	103.18%	102.05%	101.37%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.93	2.53	2.89	2.77	3.25	2.97	3.25	-
P/RPS	0.33	0.55	0.94	2.02	0.70	0.89	1.69	-66.17%
YoY %	-40.00%	-41.49%	-53.47%	188.57%	-21.35%	-47.34%	-	-
Horiz. %	19.53%	32.54%	55.62%	119.53%	41.42%	52.66%	100.00%	-
P/EPS	7.47	9.08	12.37	30.81	9.22	12.25	21.19	-49.93%
YoY %	-17.73%	-26.60%	-59.85%	234.16%	-24.73%	-42.19%	-	-
Horiz. %	35.25%	42.85%	58.38%	145.40%	43.51%	57.81%	100.00%	-
EY	13.39	11.01	8.09	3.25	10.85	8.16	4.72	99.76%
YoY %	21.62%	36.09%	148.92%	-70.05%	32.97%	72.88%	-	-
Horiz. %	283.69%	233.26%	171.40%	68.86%	229.87%	172.88%	100.00%	-
DY	6.48	4.94	2.77	0.00	3.54	3.87	2.31	98.28%
YoY %	31.17%	78.34%	0.00%	0.00%	-8.53%	67.53%	-	-
Horiz. %	280.52%	213.85%	119.91%	0.00%	153.25%	167.53%	100.00%	-
P/NAPS	0.41	0.54	0.62	0.61	0.72	0.66	0.74	-32.42%
YoY %	-24.07%	-12.90%	1.64%	-15.28%	9.09%	-10.81%	-	-
Horiz. %	55.41%	72.97%	83.78%	82.43%	97.30%	89.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	24/11/08	12/09/08	29/05/08	26/02/08	28/11/07	29/08/07	-
Price	2.00	1.93	2.57	3.13	2.99	3.12	2.93	-
P/RPS	0.35	0.42	0.84	2.28	0.64	0.94	1.52	-62.26%
YoY %	-16.67%	-50.00%	-63.16%	256.25%	-31.91%	-38.16%	-	-
Horiz. %	23.03%	27.63%	55.26%	150.00%	42.11%	61.84%	100.00%	-
P/EPS	7.74	6.93	11.00	34.82	8.48	12.87	19.10	-45.08%
YoY %	11.69%	-37.00%	-68.41%	310.61%	-34.11%	-32.62%	-	-
Horiz. %	40.52%	36.28%	57.59%	182.30%	44.40%	67.38%	100.00%	-
EY	12.92	14.43	9.09	2.87	11.79	7.77	5.24	82.01%
YoY %	-10.46%	58.75%	216.72%	-75.66%	51.74%	48.28%	-	-
Horiz. %	246.56%	275.38%	173.47%	54.77%	225.00%	148.28%	100.00%	-
DY	6.25	6.48	3.11	0.00	3.85	3.69	2.56	80.82%
YoY %	-3.55%	108.36%	0.00%	0.00%	4.34%	44.14%	-	-
Horiz. %	244.14%	253.12%	121.48%	0.00%	150.39%	144.14%	100.00%	-
P/NAPS	0.43	0.41	0.55	0.69	0.66	0.70	0.66	-24.74%
YoY %	4.88%	-25.45%	-20.29%	4.55%	-5.71%	6.06%	-	-
Horiz. %	65.15%	62.12%	83.33%	104.55%	100.00%	106.06%	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