[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	1,018,862	742,670	473,709	239,375	913,156	686,272	450,881	71.94%
YoY %	37.19%	56.78%	97.89%	-73.79%	33.06%	52.21%	-	-
Horiz. %	225.97%	164.72%	105.06%	53.09%	202.53%	152.21%	100.00%	-
PBT	356,405	319,011	39,124	19,162	123,467	100,421	62,772	217.25%
YoY %	11.72%	715.38%	104.17%	-84.48%	22.95%	59.98%	-	-
Horiz. %	567.78%	508.21%	62.33%	30.53%	196.69%	159.98%	100.00%	-
Tax	-22,749	-14,993	-10,050	-4,274	-24,512	-20,130	-12,512	48.80%
YoY %	-51.73%	-49.18%	-135.14%	82.56%	-21.77%	-60.89%	-	-
Horiz. %	181.82%	119.83%	80.32%	34.16%	195.91%	160.89%	100.00%	-
NP	333,656	304,018	29,074	14,888	98,955	80,291	50,260	252.00%
YoY %	9.75%	945.67%	95.28%	-84.95%	23.25%	59.75%	-	-
Horiz. %	663.86%	604.89%	57.85%	29.62%	196.89%	159.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	331,646	301,091	26,571	13,843	100,610	75,676	49,436	254.47%
YoY %	10.15%	1,033.16%	91.95%	-86.24%	32.95%	53.08%	-	-
Horiz. %	670.86%	609.05%	53.75%	28.00%	203.52%	153.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.38%	4.70%	25.69%	22.30%	19.85%	20.05%	19.93%	-
YoY %	35.74%	-81.70%	15.20%	12.34%	-1.00%	0.60%	-	-
Horiz. %	32.01%	23.58%	128.90%	111.89%	99.60%	100.60%	100.00%	-
Total Cost	685,206	438,652	444,635	224,487	814,201	605,981	400,621	42.87%
YoY %	56.21%	-1.35%	98.07%	-72.43%	34.36%	51.26%	-	-
Horiz. %	171.04%	109.49%	110.99%	56.03%	203.23%	151.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,824,404	1,740,562	1,651,710	1,662,117	1,192,379	1,173,456	1,156,299	35.41%
YoY %	4.82%	5.38%	-0.63%	39.40%	1.61%	1.48%	-	-
Horiz. %	157.78%	150.53%	142.84%	143.74%	103.12%	101.48%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	23,942	23,941	14,362	-	23,943	23,948	14,363	40.45%
YoY %	0.00%	66.70%	0.00%	-	-0.02%	66.73%	-	-
Horiz. %	166.69%	166.69%	99.99%	-	166.70%	166.73%	100.00%	-
Div Payout %	7.22%	7.95%	54.05%	-	23.80%	31.65%	29.06%	-
YoY %	-9.18%	-85.29%	0.00%	-	-24.80%	8.91%	-	-
Horiz. %	24.85%	27.36%	185.99%	-	81.90%	108.91%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,824,404	1,740,562	1,651,710	1,662,117	1,192,379	1,173,456	1,156,299	35.41%
YoY %	4.82%	5.38%	-0.63%	39.40%	1.61%	1.48%	-	-
Horiz. %	157.78%	150.53%	142.84%	143.74%	103.12%	101.48%	100.00%	-
NOSH	239,423	239,417	239,378	239,498	239,433	239,481	239,399	0.00%
YoY %	0.00%	0.02%	-0.05%	0.03%	-0.02%	0.03%	-	-
Horiz. %	100.01%	100.01%	99.99%	100.04%	100.01%	100.03%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	32.75%	40.94%	6.14%	6.22%	10.84%	11.70%	11.15%	-
YoY %	-20.00%	566.78%	-1.29%	-42.62%	-7.35%	4.93%	-	-
Horiz. %	293.72%	367.17%	55.07%	55.78%	97.22%	104.93%	100.00%	-
ROE	18.18%	17.30%	1.61%	0.83%	8.44%	6.45%	4.28%	-
YoY %	5.09%	974.53%	93.98%	-90.17%	30.85%	50.70%	-	-
Horiz. %	424.77%	404.21%	37.62%	19.39%	197.20%	150.70%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	425.55	310.20	197.89	99.95	381.38	286.57	188.34	71.93%
YoY %	37.19%	56.75%	97.99%	-73.79%	33.08%	52.16%	-	-
Horiz. %	225.95%	164.70%	105.07%	53.07%	202.50%	152.16%	100.00%	-
EPS	92.25	125.76	11.10	5.78	42.02	31.60	20.65	170.50%
YoY %	-26.65%	1,032.97%	92.04%	-86.24%	32.97%	53.03%	-	-
Horiz. %	446.73%	609.01%	53.75%	27.99%	203.49%	153.03%	100.00%	-
DPS	10.00	10.00	6.00	0.00	10.00	10.00	6.00	40.44%
YoY %	0.00%	66.67%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	100.00%	0.00%	166.67%	166.67%	100.00%	-
NAPS	7.62	7.27	6.90	6.94	4.98	4.90	4.83	35.40%
YoY %	4.81%	5.36%	-0.58%	39.36%	1.63%	1.45%	-	-
Horiz. %	157.76%	150.52%	142.86%	143.69%	103.11%	101.45%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 239,498
RPS	283.48	206.63	131.80	66.60	254.07	190.94	125.45	71.94%
YoY %	37.19%	56.78%	97.90%	-73.79%	33.06%	52.20%	-	-
Horiz. %	225.97%	164.71%	105.06%	53.09%	202.53%	152.20%	100.00%	-
EPS	92.27	83.77	7.39	3.85	27.99	21.06	13.75	254.54%
YoY %	10.15%	1,033.56%	91.95%	-86.25%	32.91%	53.16%	-	-
Horiz. %	671.05%	609.24%	53.75%	28.00%	203.56%	153.16%	100.00%	-
DPS	6.66	6.66	4.00	0.00	6.66	6.66	4.00	40.34%
YoY %	0.00%	66.50%	0.00%	0.00%	0.00%	66.50%	-	-
Horiz. %	166.50%	166.50%	100.00%	0.00%	166.50%	166.50%	100.00%	-
NAPS	5.0761	4.8428	4.5956	4.6246	3.3176	3.2649	3.2172	35.41%
YoY %	4.82%	5.38%	-0.63%	39.40%	1.61%	1.48%	-	-
Horiz. %	157.78%	150.53%	142.84%	143.75%	103.12%	101.48%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	4.50	3.77	3.35	3.80	2.60	2.54	2.41	-
P/RPS	1.06	1.22	1.69	3.80	0.68	0.89	1.28	-11.78%
YoY %	-13.11%	-27.81%	-55.53%	458.82%	-23.60%	-30.47%	-	-
Horiz. %	82.81%	95.31%	132.03%	296.88%	53.12%	69.53%	100.00%	-
P/EPS	3.25	3.00	30.18	65.74	6.19	8.04	11.67	-57.25%
YoY %	8.33%	-90.06%	-54.09%	962.04%	-23.01%	-31.11%	-	-
Horiz. %	27.85%	25.71%	258.61%	563.32%	53.04%	68.89%	100.00%	-
EY	30.78	33.36	3.31	1.52	16.16	12.44	8.57	133.98%
YoY %	-7.73%	907.85%	117.76%	-90.59%	29.90%	45.16%	-	-
Horiz. %	359.16%	389.26%	38.62%	17.74%	188.56%	145.16%	100.00%	-
DY	2.22	2.65	1.79	0.00	3.85	3.94	2.49	-7.34%
YoY %	-16.23%	48.04%	0.00%	0.00%	-2.28%	58.23%	-	-
Horiz. %	89.16%	106.43%	71.89%	0.00%	154.62%	158.23%	100.00%	-
P/NAPS	0.59	0.52	0.49	0.55	0.52	0.52	0.50	11.63%
YoY %	13.46%	6.12%	-10.91%	5.77%	0.00%	4.00%	-	-
Horiz. %	118.00%	104.00%	98.00%	110.00%	104.00%	104.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	29/11/10	24/08/10	27/05/10	25/02/10	19/11/09	27/08/09	-
Price	4.35	4.00	3.83	3.26	2.73	2.65	2.53	-
P/RPS	1.02	1.29	1.94	3.26	0.72	0.92	1.34	-16.59%
YoY %	-20.93%	-33.51%	-40.49%	352.78%	-21.74%	-31.34%	-	-
Horiz. %	76.12%	96.27%	144.78%	243.28%	53.73%	68.66%	100.00%	-
P/EPS	3.14	3.18	34.50	56.40	6.50	8.39	12.25	-59.54%
YoY %	-1.26%	-90.78%	-38.83%	767.69%	-22.53%	-31.51%	-	-
Horiz. %	25.63%	25.96%	281.63%	460.41%	53.06%	68.49%	100.00%	-
EY	31.84	31.44	2.90	1.77	15.39	11.92	8.16	147.23%
YoY %	1.27%	984.14%	63.84%	-88.50%	29.11%	46.08%	-	-
Horiz. %	390.20%	385.29%	35.54%	21.69%	188.60%	146.08%	100.00%	-
DY	2.30	2.50	1.57	0.00	3.66	3.77	2.37	-1.97%
YoY %	-8.00%	59.24%	0.00%	0.00%	-2.92%	59.07%	-	-
Horiz. %	97.05%	105.49%	66.24%	0.00%	154.43%	159.07%	100.00%	-
P/NAPS	0.57	0.55	0.56	0.47	0.55	0.54	0.52	6.29%
YoY %	3.64%	-1.79%	19.15%	-14.55%	1.85%	3.85%	-	-
Horiz. %	109.62%	105.77%	107.69%	90.38%	105.77%	103.85%	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