[KSENG] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	1,266,724	1,380,692	1,415,660	1,392,804	1,242,604	1,117,708	1,024,524	15.18%
YoY %	-8.25%	-2.47%	1.64%	12.09%	11.17%	9.10%	-	-
Horiz. %	123.64%	134.76%	138.18%	135.95%	121.29%	109.10%	100.00%	-
PBT	91,092	102,028	139,660	149,180	139,580	117,832	110,259	-11.94%
YoY %	-10.72%	-26.95%	-6.38%	6.88%	18.46%	6.87%	-	-
Horiz. %	82.62%	92.53%	126.67%	135.30%	126.59%	106.87%	100.00%	-
Tax	-30,354	-33,168	-41,819	-40,798	-37,502	-31,678	-29,109	2.82%
YoY %	8.48%	20.69%	-2.50%	-8.79%	-18.38%	-8.83%	-	-
Horiz. %	104.28%	113.94%	143.66%	140.16%	128.83%	108.83%	100.00%	-
NP	60,738	68,860	97,841	108,382	102,078	86,154	81,150	-17.54%
YoY %	-11.79%	-29.62%	-9.73%	6.18%	18.48%	6.17%	-	-
Horiz. %	74.85%	84.86%	120.57%	133.56%	125.79%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,602	61,888	93,070	103,656	98,988	84,426	78,664	-20.63%
YoY %	-10.16%	-33.50%	-10.21%	4.72%	17.25%	7.32%	-	-
Horiz. %	70.68%	78.67%	118.31%	131.77%	125.84%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.32%	32.51%	29.94%	27.35%	26.87%	26.88%	26.40%	-
YoY %	2.49%	8.58%	9.47%	1.79%	-0.04%	1.82%	-	-
Horiz. %	126.21%	123.14%	113.41%	103.60%	101.78%	101.82%	100.00%	-
Total Cost	1,205,986	1,311,832	1,317,819	1,284,422	1,140,526	1,031,554	943,374	17.77%
YoY %	-8.07%	-0.45%	2.60%	12.62%	10.56%	9.35%	-	-
Horiz. %	127.84%	139.06%	139.69%	136.15%	120.90%	109.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,143,898	1,119,890	1,126,006	1,111,115	1,089,671	1,089,543	1,070,740	4.50%
YoY %	2.14%	-0.54%	1.34%	1.97%	0.01%	1.76%	-	-
Horiz. %	106.83%	104.59%	105.16%	103.77%	101.77%	101.76%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	29,938	29,938	29,938	28,738	27,541	27,541	27,541	5.71%
YoY %	0.00%	0.00%	4.18%	4.35%	0.00%	0.00%	-	-
Horiz. %	108.70%	108.70%	108.70%	104.35%	100.00%	100.00%	100.00%	-
Div Payout %	53.84%	48.37%	32.17%	27.73%	27.82%	32.62%	35.01%	-
YoY %	11.31%	50.36%	16.01%	-0.32%	-14.71%	-6.83%	-	-
Horiz. %	153.78%	138.16%	91.89%	79.21%	79.46%	93.17%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	1,143,898	1,119,890	1,126,006	1,111,115	1,089,671	1,089,543	1,070,740	4.50%
YoY %	2.14%	-0.54%	1.34%	1.97%	0.01%	1.76%	-	-
Horiz. %	106.83%	104.59%	105.16%	103.77%	101.77%	101.76%	100.00%	-
NOSH	239,309	239,805	239,575	239,464	239,488	239,460	239,539	-0.06%
YoY %	-0.21%	0.10%	0.05%	-0.01%	0.01%	-0.03%	-	-
Horiz. %	99.90%	100.11%	100.02%	99.97%	99.98%	99.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	4.79%	4.99%	6.91%	7.78%	8.21%	7.71%	7.92%	-
YoY %	-4.01%	-27.79%	-11.18%	-5.24%	6.49%	-2.65%	-	-
Horiz. %	60.48%	63.01%	87.25%	98.23%	103.66%	97.35%	100.00%	-
ROE	4.86%	5.53%	8.27%	9.33%	9.08%	7.75%	7.35%	-
YoY %	-12.12%	-33.13%	-11.36%	2.75%	17.16%	5.44%	-	-
Horiz. %	66.12%	75.24%	112.52%	126.94%	123.54%	105.44%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	529.33	575.76	590.90	581.63	518.86	466.76	427.71	15.25%
YoY %	-8.06%	-2.56%	1.59%	12.10%	11.16%	9.13%	-	-
Horiz. %	123.76%	134.61%	138.15%	135.99%	121.31%	109.13%	100.00%	-
EPS	23.23	25.81	38.85	43.29	41.33	35.26	32.84	-20.59%
YoY %	-10.00%	-33.56%	-10.26%	4.74%	17.21%	7.37%	-	-
Horiz. %	70.74%	78.59%	118.30%	131.82%	125.85%	107.37%	100.00%	-
DPS	12.50	12.50	12.50	12.00	11.50	11.50	11.50	5.71%
YoY %	0.00%	0.00%	4.17%	4.35%	0.00%	0.00%	-	-
Horiz. %	108.70%	108.70%	108.70%	104.35%	100.00%	100.00%	100.00%	-
NAPS	4.78	4.67	4.70	4.64	4.55	4.55	4.47	4.56%
YoY %	2.36%	-0.64%	1.29%	1.98%	0.00%	1.79%	-	-
Horiz. %	106.94%	104.47%	105.15%	103.80%	101.79%	101.79%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,464
RPS	350.43	381.96	391.63	385.31	343.76	309.21	283.43	15.18%
YoY %	-8.25%	-2.47%	1.64%	12.09%	11.17%	9.10%	-	-
Horiz. %	123.64%	134.76%	138.18%	135.95%	121.29%	109.10%	100.00%	-
EPS	15.38	17.12	25.75	28.68	27.38	23.36	21.76	-20.63%
YoY %	-10.16%	-33.51%	-10.22%	4.75%	17.21%	7.35%	-	-
Horiz. %	70.68%	78.68%	118.34%	131.80%	125.83%	107.35%	100.00%	-
DPS	8.28	8.28	8.28	7.95	7.62	7.62	7.62	5.68%
YoY %	0.00%	0.00%	4.15%	4.33%	0.00%	0.00%	-	-
Horiz. %	108.66%	108.66%	108.66%	104.33%	100.00%	100.00%	100.00%	-
NAPS	3.1645	3.0981	3.115	3.0738	3.0145	3.0141	2.9621	4.50%
YoY %	2.14%	-0.54%	1.34%	1.97%	0.01%	1.76%	-	-
Horiz. %	106.83%	104.59%	105.16%	103.77%	101.77%	101.76%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.93	1.93	2.53	2.89	2.77	3.25	2.97	-
P/RPS	0.36	0.34	0.43	0.50	0.53	0.70	0.69	-35.16%
YoY %	5.88%	-20.93%	-14.00%	-5.66%	-24.29%	1.45%	-	-
Horiz. %	52.17%	49.28%	62.32%	72.46%	76.81%	101.45%	100.00%	-
P/EPS	8.31	7.48	6.51	6.68	6.70	9.22	9.04	-5.45%
YoY %	11.10%	14.90%	-2.54%	-0.30%	-27.33%	1.99%	-	-
Horiz. %	91.92%	82.74%	72.01%	73.89%	74.12%	101.99%	100.00%	-
EY	12.04	13.37	15.35	14.98	14.92	10.85	11.06	5.81%
YoY %	-9.95%	-12.90%	2.47%	0.40%	37.51%	-1.90%	-	-
Horiz. %	108.86%	120.89%	138.79%	135.44%	134.90%	98.10%	100.00%	-
DY	6.48	6.48	4.94	4.15	4.15	3.54	3.87	40.96%
YoY %	0.00%	31.17%	19.04%	0.00%	17.23%	-8.53%	-	-
Horiz. %	167.44%	167.44%	127.65%	107.24%	107.24%	91.47%	100.00%	-
P/NAPS	0.40	0.41	0.54	0.62	0.61	0.71	0.66	-28.36%
YoY %	-2.44%	-24.07%	-12.90%	1.64%	-14.08%	7.58%	-	-
Horiz. %	60.61%	62.12%	81.82%	93.94%	92.42%	107.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	25/02/09	24/11/08	12/09/08	29/05/08	26/02/08	28/11/07	-
Price	2.25	2.00	1.93	2.57	3.13	2.99	3.12	-
P/RPS	0.43	0.35	0.33	0.44	0.60	0.64	0.73	-29.70%
YoY %	22.86%	6.06%	-25.00%	-26.67%	-6.25%	-12.33%	-	-
Horiz. %	58.90%	47.95%	45.21%	60.27%	82.19%	87.67%	100.00%	-
P/EPS	9.68	7.75	4.97	5.94	7.57	8.48	9.50	1.25%
YoY %	24.90%	55.94%	-16.33%	-21.53%	-10.73%	-10.74%	-	-
Horiz. %	101.89%	81.58%	52.32%	62.53%	79.68%	89.26%	100.00%	-
EY	10.33	12.90	20.13	16.84	13.21	11.79	10.53	-1.26%
YoY %	-19.92%	-35.92%	19.54%	27.48%	12.04%	11.97%	-	-
Horiz. %	98.10%	122.51%	191.17%	159.92%	125.45%	111.97%	100.00%	-
DY	5.56	6.25	6.48	4.67	3.67	3.85	3.69	31.39%
YoY %	-11.04%	-3.55%	38.76%	27.25%	-4.68%	4.34%	-	-
Horiz. %	150.68%	169.38%	175.61%	126.56%	99.46%	104.34%	100.00%	-
P/NAPS	0.47	0.43	0.41	0.55	0.69	0.66	0.70	-23.30%
YoY %	9.30%	4.88%	-25.45%	-20.29%	4.55%	-5.71%	-	-
Horiz. %	67.14%	61.43%	58.57%	78.57%	98.57%	94.29%	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