[KSENG] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	1,415,660	1,392,804	1,242,604	1,117,708	1,024,524	902,419	861,280	39.15%
YoY %	1.64%	12.09%	11.17%	9.10%	13.53%	4.78%	-	-
Horiz. %	164.37%	161.71%	144.27%	129.77%	118.95%	104.78%	100.00%	-
PBT	139,660	149,180	139,580	117,832	110,259	98,218	83,007	41.32%
YoY %	-6.38%	6.88%	18.46%	6.87%	12.26%	18.32%	-	-
Horiz. %	168.25%	179.72%	168.15%	141.95%	132.83%	118.32%	100.00%	-
Tax	-41,819	-40,798	-37,502	-31,678	-29,109	-23,661	-22,059	52.99%
YoY %	-2.50%	-8.79%	-18.38%	-8.83%	-23.03%	-7.26%	-	-
Horiz. %	189.58%	184.95%	170.01%	143.61%	131.96%	107.26%	100.00%	-
NP	97,841	108,382	102,078	86,154	81,150	74,557	60,948	36.98%
YoY %	-9.73%	6.18%	18.48%	6.17%	8.84%	22.33%	-	-
Horiz. %	160.53%	177.83%	167.48%	141.36%	133.15%	122.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,070	103,656	98,988	84,426	78,664	71,854	56,692	39.03%
YoY %	-10.21%	4.72%	17.25%	7.32%	9.48%	26.74%	-	-
Horiz. %	164.17%	182.84%	174.61%	148.92%	138.76%	126.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.94%	27.35%	26.87%	26.88%	26.40%	24.09%	26.57%	-
YoY %	9.47%	1.79%	-0.04%	1.82%	9.59%	-9.33%	-	-
Horiz. %	112.68%	102.94%	101.13%	101.17%	99.36%	90.67%	100.00%	-
Total Cost	1,317,819	1,284,422	1,140,526	1,031,554	943,374	827,862	800,332	39.31%
YoY %	2.60%	12.62%	10.56%	9.35%	13.95%	3.44%	-	-
Horiz. %	164.66%	160.49%	142.51%	128.89%	117.87%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,126,006	1,111,115	1,089,671	1,089,543	1,070,740	1,056,058	1,041,757	5.30%
YoY %	1.34%	1.97%	0.01%	1.76%	1.39%	1.37%	-	-
Horiz. %	108.09%	106.66%	104.60%	104.59%	102.78%	101.37%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	29,938	28,738	27,541	27,541	27,541	27,537	25,139	12.31%
YoY %	4.18%	4.35%	0.00%	0.00%	0.01%	9.54%	-	-
Horiz. %	119.09%	114.32%	109.55%	109.55%	109.55%	109.54%	100.00%	-
Div Payout %	32.17%	27.73%	27.82%	32.62%	35.01%	38.32%	44.34%	-
YoY %	16.01%	-0.32%	-14.71%	-6.83%	-8.64%	-13.58%	-	-
Horiz. %	72.55%	62.54%	62.74%	73.57%	78.96%	86.42%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,126,006	1,111,115	1,089,671	1,089,543	1,070,740	1,056,058	1,041,757	5.30%
YoY %	1.34%	1.97%	0.01%	1.76%	1.39%	1.37%	-	-
Horiz. %	108.09%	106.66%	104.60%	104.59%	102.78%	101.37%	100.00%	-
NOSH	239,575	239,464	239,488	239,460	239,539	239,469	239,484	0.02%
YoY %	0.05%	-0.01%	0.01%	-0.03%	0.03%	-0.01%	-	-
Horiz. %	100.04%	99.99%	100.00%	99.99%	100.02%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	6.91%	7.78%	8.21%	7.71%	7.92%	8.26%	7.08%	-
YoY %	-11.18%	-5.24%	6.49%	-2.65%	-4.12%	16.67%	-	-
Horiz. %	97.60%	109.89%	115.96%	108.90%	111.86%	116.67%	100.00%	-
ROE	8.27%	9.33%	9.08%	7.75%	7.35%	6.80%	5.44%	-
YoY %	-11.36%	2.75%	17.16%	5.44%	8.09%	25.00%	-	-
Horiz. %	152.02%	171.51%	166.91%	142.46%	135.11%	125.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	590.90	581.63	518.86	466.76	427.71	376.84	359.64	39.11%
YoY %	1.59%	12.10%	11.16%	9.13%	13.50%	4.78%	-	-
Horiz. %	164.30%	161.73%	144.27%	129.79%	118.93%	104.78%	100.00%	-
EPS	38.85	43.29	41.33	35.26	32.84	30.01	23.67	39.01%
YoY %	-10.26%	4.74%	17.21%	7.37%	9.43%	26.78%	-	-
Horiz. %	164.13%	182.89%	174.61%	148.96%	138.74%	126.78%	100.00%	-
DPS	12.50	12.00	11.50	11.50	11.50	11.50	10.50	12.29%
YoY %	4.17%	4.35%	0.00%	0.00%	0.00%	9.52%	-	-
Horiz. %	119.05%	114.29%	109.52%	109.52%	109.52%	109.52%	100.00%	-
NAPS	4.70	4.64	4.55	4.55	4.47	4.41	4.35	5.27%
YoY %	1.29%	1.98%	0.00%	1.79%	1.36%	1.38%	-	-
Horiz. %	108.05%	106.67%	104.60%	104.60%	102.76%	101.38%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,460
RPS	391.63	385.31	343.76	309.21	283.43	249.65	238.27	39.14%
YoY %	1.64%	12.09%	11.17%	9.10%	13.53%	4.78%	-	-
Horiz. %	164.36%	161.71%	144.27%	129.77%	118.95%	104.78%	100.00%	-
EPS	25.75	28.68	27.38	23.36	21.76	19.88	15.68	39.06%
YoY %	-10.22%	4.75%	17.21%	7.35%	9.46%	26.79%	-	-
Horiz. %	164.22%	182.91%	174.62%	148.98%	138.78%	126.79%	100.00%	-
DPS	8.28	7.95	7.62	7.62	7.62	7.62	6.95	12.34%
YoY %	4.15%	4.33%	0.00%	0.00%	0.00%	9.64%	-	-
Horiz. %	119.14%	114.39%	109.64%	109.64%	109.64%	109.64%	100.00%	-
NAPS	3.115	3.0738	3.0145	3.0141	2.9621	2.9215	2.8819	5.30%
YoY %	1.34%	1.97%	0.01%	1.76%	1.39%	1.37%	-	-
Horiz. %	108.09%	106.66%	104.60%	104.59%	102.78%	101.37%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.53	2.89	2.77	3.25	2.97	3.25	2.83	-
P/RPS	0.43	0.50	0.53	0.70	0.69	0.86	0.79	-33.26%
YoY %	-14.00%	-5.66%	-24.29%	1.45%	-19.77%	8.86%	-	-
Horiz. %	54.43%	63.29%	67.09%	88.61%	87.34%	108.86%	100.00%	-
P/EPS	6.51	6.68	6.70	9.22	9.04	10.83	11.95	-33.22%
YoY %	-2.54%	-0.30%	-27.33%	1.99%	-16.53%	-9.37%	-	-
Horiz. %	54.48%	55.90%	56.07%	77.15%	75.65%	90.63%	100.00%	-
EY	15.35	14.98	14.92	10.85	11.06	9.23	8.36	49.78%
YoY %	2.47%	0.40%	37.51%	-1.90%	19.83%	10.41%	-	-
Horiz. %	183.61%	179.19%	178.47%	129.78%	132.30%	110.41%	100.00%	-
DY	4.94	4.15	4.15	3.54	3.87	3.54	3.71	20.96%
YoY %	19.04%	0.00%	17.23%	-8.53%	9.32%	-4.58%	-	-
Horiz. %	133.15%	111.86%	111.86%	95.42%	104.31%	95.42%	100.00%	-
P/NAPS	0.54	0.62	0.61	0.71	0.66	0.74	0.65	-11.59%
YoY %	-12.90%	1.64%	-14.08%	7.58%	-10.81%	13.85%	-	-
Horiz. %	83.08%	95.38%	93.85%	109.23%	101.54%	113.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	12/09/08	29/05/08	26/02/08	28/11/07	29/08/07	29/05/07	-
Price	1.93	2.57	3.13	2.99	3.12	2.93	3.23	-
P/RPS	0.33	0.44	0.60	0.64	0.73	0.78	0.90	-48.67%
YoY %	-25.00%	-26.67%	-6.25%	-12.33%	-6.41%	-13.33%	-	-
Horiz. %	36.67%	48.89%	66.67%	71.11%	81.11%	86.67%	100.00%	-
P/EPS	4.97	5.94	7.57	8.48	9.50	9.76	13.64	-48.89%
YoY %	-16.33%	-21.53%	-10.73%	-10.74%	-2.66%	-28.45%	-	-
Horiz. %	36.44%	43.55%	55.50%	62.17%	69.65%	71.55%	100.00%	-
EY	20.13	16.84	13.21	11.79	10.53	10.24	7.33	95.74%
YoY %	19.54%	27.48%	12.04%	11.97%	2.83%	39.70%	-	-
Horiz. %	274.62%	229.74%	180.22%	160.85%	143.66%	139.70%	100.00%	-
DY	6.48	4.67	3.67	3.85	3.69	3.92	3.25	58.21%
YoY %	38.76%	27.25%	-4.68%	4.34%	-5.87%	20.62%	-	-
Horiz. %	199.38%	143.69%	112.92%	118.46%	113.54%	120.62%	100.00%	-
P/NAPS	0.41	0.55	0.69	0.66	0.70	0.66	0.74	-32.46%
YoY %	-25.45%	-20.29%	4.55%	-5.71%	6.06%	-10.81%	-	-
Horiz. %	55.41%	74.32%	93.24%	89.19%	94.59%	89.19%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

864

JCY

JCY INTERNATIONAL BERHAD

410

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

385

GENTING

GENTING BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

UCHITEC

UCHI TECHNOLOGIES BHD

312

MAYBANK

MALAYAN BANKING BHD

258

GENM

GENTING MALAYSIA BERHAD

248

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More