[KSENG] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	970,531	1,095,249	1,266,724	1,380,692	1,415,660	1,392,804	1,242,604	-15.17%
YoY %	-11.39%	-13.54%	-8.25%	-2.47%	1.64%	12.09%	-	-
Horiz. %	78.10%	88.14%	101.94%	111.11%	113.93%	112.09%	100.00%	-
PBT	99,188	83,114	91,092	102,028	139,660	149,180	139,580	-20.35%
YoY %	19.34%	-8.76%	-10.72%	-26.95%	-6.38%	6.88%	-	-
Horiz. %	71.06%	59.55%	65.26%	73.10%	100.06%	106.88%	100.00%	-
Tax	-20,643	-23,831	-30,354	-33,168	-41,819	-40,798	-37,502	-32.81%
YoY %	13.38%	21.49%	8.48%	20.69%	-2.50%	-8.79%	-	-
Horiz. %	55.05%	63.55%	80.94%	88.44%	111.51%	108.79%	100.00%	-
NP	78,545	59,283	60,738	68,860	97,841	108,382	102,078	-16.01%
YoY %	32.49%	-2.40%	-11.79%	-29.62%	-9.73%	6.18%	-	-
Horiz. %	76.95%	58.08%	59.50%	67.46%	95.85%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,866	55,359	55,602	61,888	93,070	103,656	98,988	-19.95%
YoY %	28.01%	-0.44%	-10.16%	-33.50%	-10.21%	4.72%	-	-
Horiz. %	71.59%	55.92%	56.17%	62.52%	94.02%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.81%	28.67%	33.32%	32.51%	29.94%	27.35%	26.87%	-
YoY %	-27.42%	-13.96%	2.49%	8.58%	9.47%	1.79%	-	-
Horiz. %	77.45%	106.70%	124.00%	120.99%	111.43%	101.79%	100.00%	-
Total Cost	891,986	1,035,966	1,205,986	1,311,832	1,317,819	1,284,422	1,140,526	-15.10%
YoY %	-13.90%	-14.10%	-8.07%	-0.45%	2.60%	12.62%	-	-
Horiz. %	78.21%	90.83%	105.74%	115.02%	115.54%	112.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,173,138	1,156,494	1,143,898	1,119,890	1,126,006	1,111,115	1,089,671	5.03%
YoY %	1.44%	1.10%	2.14%	-0.54%	1.34%	1.97%	-	-
Horiz. %	107.66%	106.13%	104.98%	102.77%	103.33%	101.97%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	23,943	25,147	29,938	29,938	29,938	28,738	27,541	-8.90%
YoY %	-4.79%	-16.00%	0.00%	0.00%	4.18%	4.35%	-	-
Horiz. %	86.94%	91.31%	108.70%	108.70%	108.70%	104.35%	100.00%	-
Div Payout %	33.79%	45.43%	53.84%	48.37%	32.17%	27.73%	27.82%	-
YoY %	-25.62%	-15.62%	11.31%	50.36%	16.01%	-0.32%	-	-
Horiz. %	121.46%	163.30%	193.53%	173.87%	115.64%	99.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	1,173,138	1,156,494	1,143,898	1,119,890	1,126,006	1,111,115	1,089,671	5.03%
YoY %	1.44%	1.10%	2.14%	-0.54%	1.34%	1.97%	-	-
Horiz. %	107.66%	106.13%	104.98%	102.77%	103.33%	101.97%	100.00%	-
NOSH	239,416	239,439	239,309	239,805	239,575	239,464	239,488	-0.02%
YoY %	-0.01%	0.05%	-0.21%	0.10%	0.05%	-0.01%	-	-
Horiz. %	99.97%	99.98%	99.93%	100.13%	100.04%	99.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	8.09%	5.41%	4.79%	4.99%	6.91%	7.78%	8.21%	-
YoY %	49.54%	12.94%	-4.01%	-27.79%	-11.18%	-5.24%	-	-
Horiz. %	98.54%	65.90%	58.34%	60.78%	84.17%	94.76%	100.00%	-
ROE	6.04%	4.79%	4.86%	5.53%	8.27%	9.33%	9.08%	-
YoY %	26.10%	-1.44%	-12.12%	-33.13%	-11.36%	2.75%	-	-
Horiz. %	66.52%	52.75%	53.52%	60.90%	91.08%	102.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	405.37	457.42	529.33	575.76	590.90	581.63	518.86	-15.16%
YoY %	-11.38%	-13.59%	-8.06%	-2.56%	1.59%	12.10%	-	-
Horiz. %	78.13%	88.16%	102.02%	110.97%	113.88%	112.10%	100.00%	-
EPS	29.60	23.12	23.23	25.81	38.85	43.29	41.33	-19.93%
YoY %	28.03%	-0.47%	-10.00%	-33.56%	-10.26%	4.74%	-	-
Horiz. %	71.62%	55.94%	56.21%	62.45%	94.00%	104.74%	100.00%	-
DPS	10.00	10.50	12.50	12.50	12.50	12.00	11.50	-8.88%
YoY %	-4.76%	-16.00%	0.00%	0.00%	4.17%	4.35%	-	-
Horiz. %	86.96%	91.30%	108.70%	108.70%	108.70%	104.35%	100.00%	-
NAPS	4.90	4.83	4.78	4.67	4.70	4.64	4.55	5.05%
YoY %	1.45%	1.05%	2.36%	-0.64%	1.29%	1.98%	-	-
Horiz. %	107.69%	106.15%	105.05%	102.64%	103.30%	101.98%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 239,805
RPS	270.03	304.73	352.44	384.15	393.88	387.52	345.73	-15.17%
YoY %	-11.39%	-13.54%	-8.25%	-2.47%	1.64%	12.09%	-	-
Horiz. %	78.10%	88.14%	101.94%	111.11%	113.93%	112.09%	100.00%	-
EPS	19.72	15.40	15.47	17.22	25.90	28.84	27.54	-19.94%
YoY %	28.05%	-0.45%	-10.16%	-33.51%	-10.19%	4.72%	-	-
Horiz. %	71.60%	55.92%	56.17%	62.53%	94.05%	104.72%	100.00%	-
DPS	6.66	7.00	8.33	8.33	8.33	8.00	7.66	-8.89%
YoY %	-4.86%	-15.97%	0.00%	0.00%	4.13%	4.44%	-	-
Horiz. %	86.95%	91.38%	108.75%	108.75%	108.75%	104.44%	100.00%	-
NAPS	3.2641	3.2177	3.1827	3.1159	3.1329	3.0915	3.0318	5.04%
YoY %	1.44%	1.10%	2.14%	-0.54%	1.34%	1.97%	-	-
Horiz. %	107.66%	106.13%	104.98%	102.77%	103.33%	101.97%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.54	2.41	1.93	1.93	2.53	2.89	2.77	-
P/RPS	0.63	0.53	0.36	0.34	0.43	0.50	0.53	12.20%
YoY %	18.87%	47.22%	5.88%	-20.93%	-14.00%	-5.66%	-	-
Horiz. %	118.87%	100.00%	67.92%	64.15%	81.13%	94.34%	100.00%	-
P/EPS	8.58	10.42	8.31	7.48	6.51	6.68	6.70	17.90%
YoY %	-17.66%	25.39%	11.10%	14.90%	-2.54%	-0.30%	-	-
Horiz. %	128.06%	155.52%	124.03%	111.64%	97.16%	99.70%	100.00%	-
EY	11.65	9.59	12.04	13.37	15.35	14.98	14.92	-15.19%
YoY %	21.48%	-20.35%	-9.95%	-12.90%	2.47%	0.40%	-	-
Horiz. %	78.08%	64.28%	80.70%	89.61%	102.88%	100.40%	100.00%	-
DY	3.94	4.36	6.48	6.48	4.94	4.15	4.15	-3.39%
YoY %	-9.63%	-32.72%	0.00%	31.17%	19.04%	0.00%	-	-
Horiz. %	94.94%	105.06%	156.14%	156.14%	119.04%	100.00%	100.00%	-
P/NAPS	0.52	0.50	0.40	0.41	0.54	0.62	0.61	-10.08%
YoY %	4.00%	25.00%	-2.44%	-24.07%	-12.90%	1.64%	-	-
Horiz. %	85.25%	81.97%	65.57%	67.21%	88.52%	101.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	27/08/09	21/05/09	25/02/09	24/11/08	12/09/08	29/05/08	-
Price	2.65	2.53	2.25	2.00	1.93	2.57	3.13	-
P/RPS	0.65	0.55	0.43	0.35	0.33	0.44	0.60	5.47%
YoY %	18.18%	27.91%	22.86%	6.06%	-25.00%	-26.67%	-	-
Horiz. %	108.33%	91.67%	71.67%	58.33%	55.00%	73.33%	100.00%	-
P/EPS	8.95	10.94	9.68	7.75	4.97	5.94	7.57	11.79%
YoY %	-18.19%	13.02%	24.90%	55.94%	-16.33%	-21.53%	-	-
Horiz. %	118.23%	144.52%	127.87%	102.38%	65.65%	78.47%	100.00%	-
EY	11.17	9.14	10.33	12.90	20.13	16.84	13.21	-10.57%
YoY %	22.21%	-11.52%	-19.92%	-35.92%	19.54%	27.48%	-	-
Horiz. %	84.56%	69.19%	78.20%	97.65%	152.38%	127.48%	100.00%	-
DY	3.77	4.15	5.56	6.25	6.48	4.67	3.67	1.80%
YoY %	-9.16%	-25.36%	-11.04%	-3.55%	38.76%	27.25%	-	-
Horiz. %	102.72%	113.08%	151.50%	170.30%	176.57%	127.25%	100.00%	-
P/NAPS	0.54	0.52	0.47	0.43	0.41	0.55	0.69	-15.06%
YoY %	3.85%	10.64%	9.30%	4.88%	-25.45%	-20.29%	-	-
Horiz. %	78.26%	75.36%	68.12%	62.32%	59.42%	79.71%	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