[KSENG] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	937,440	993,390	1,032,342	1,086,486	1,080,082	1,008,224	972,967	-2.44%
YoY %	-5.63%	-3.77%	-4.98%	0.59%	7.13%	3.62%	-	-
Horiz. %	96.35%	102.10%	106.10%	111.67%	111.01%	103.62%	100.00%	-
PBT	266,132	200,458	166,447	166,446	152,014	141,711	174,814	32.30%
YoY %	32.76%	20.43%	0.00%	9.49%	7.27%	-18.94%	-	-
Horiz. %	152.24%	114.67%	95.21%	95.21%	86.96%	81.06%	100.00%	-
Tax	-29,024	-34,738	-36,602	-38,091	-33,524	-29,233	-32,019	-6.33%
YoY %	16.45%	5.09%	3.91%	-13.62%	-14.68%	8.70%	-	-
Horiz. %	90.65%	108.49%	114.31%	118.96%	104.70%	91.30%	100.00%	-
NP	237,108	165,720	129,845	128,355	118,490	112,478	142,795	40.18%
YoY %	43.08%	27.63%	1.16%	8.33%	5.35%	-21.23%	-	-
Horiz. %	166.05%	116.05%	90.93%	89.89%	82.98%	78.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,183	166,362	131,368	129,493	119,544	115,187	145,224	38.25%
YoY %	41.97%	26.64%	1.45%	8.32%	3.78%	-20.68%	-	-
Horiz. %	162.63%	114.56%	90.46%	89.17%	82.32%	79.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.91%	17.33%	21.99%	22.88%	22.05%	20.63%	18.32%	-
YoY %	-37.05%	-21.19%	-3.89%	3.76%	6.88%	12.61%	-	-
Horiz. %	59.55%	94.60%	120.03%	124.89%	120.36%	112.61%	100.00%	-
Total Cost	700,332	827,670	902,497	958,131	961,592	895,746	830,172	-10.71%
YoY %	-15.39%	-8.29%	-5.81%	-0.36%	7.35%	7.90%	-	-
Horiz. %	84.36%	99.70%	108.71%	115.41%	115.83%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,142,458	2,100,023	2,082,110	2,035,153	1,977,399	1,952,909	1,984,695	5.22%
YoY %	2.02%	0.86%	2.31%	2.92%	1.25%	-1.60%	-	-
Horiz. %	107.95%	105.81%	104.91%	102.54%	99.63%	98.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	43,217	36,019	37,784	37,784	37,784	41,380	39,622	5.95%
YoY %	19.98%	-4.67%	0.00%	0.00%	-8.69%	4.44%	-	-
Horiz. %	109.07%	90.91%	95.36%	95.36%	95.36%	104.44%	100.00%	-
Div Payout %	18.30%	21.65%	28.76%	29.18%	31.61%	35.92%	27.28%	-
YoY %	-15.47%	-24.72%	-1.44%	-7.69%	-12.00%	31.67%	-	-
Horiz. %	67.08%	79.36%	105.43%	106.96%	115.87%	131.67%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	2,142,458	2,100,023	2,082,110	2,035,153	1,977,399	1,952,909	1,984,695	5.22%
YoY %	2.02%	0.86%	2.31%	2.92%	1.25%	-1.60%	-	-
Horiz. %	107.95%	105.81%	104.91%	102.54%	99.63%	98.40%	100.00%	-
NOSH	360,077	360,209	360,226	360,204	361,477	359,651	360,198	-0.02%
YoY %	-0.04%	-0.00%	0.01%	-0.35%	0.51%	-0.15%	-	-
Horiz. %	99.97%	100.00%	100.01%	100.00%	100.36%	99.85%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	25.29%	16.68%	12.58%	11.81%	10.97%	11.16%	14.68%	-
YoY %	51.62%	32.59%	6.52%	7.66%	-1.70%	-23.98%	-	-
Horiz. %	172.28%	113.62%	85.69%	80.45%	74.73%	76.02%	100.00%	-
ROE	11.02%	7.92%	6.31%	6.36%	6.05%	5.90%	7.32%	-
YoY %	39.14%	25.52%	-0.79%	5.12%	2.54%	-19.40%	-	-
Horiz. %	150.55%	108.20%	86.20%	86.89%	82.65%	80.60%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	260.34	275.78	286.58	301.63	299.87	280.33	270.12	-2.42%
YoY %	-5.60%	-3.77%	-4.99%	0.59%	6.97%	3.78%	-	-
Horiz. %	96.38%	102.10%	106.09%	111.67%	111.01%	103.78%	100.00%	-
EPS	65.59	46.18	36.47	35.95	33.19	32.03	40.32	38.27%
YoY %	42.03%	26.62%	1.45%	8.32%	3.62%	-20.56%	-	-
Horiz. %	162.67%	114.53%	90.45%	89.16%	82.32%	79.44%	100.00%	-
DPS	12.00	10.00	10.50	10.50	10.50	11.50	11.00	5.96%
YoY %	20.00%	-4.76%	0.00%	0.00%	-8.70%	4.55%	-	-
Horiz. %	109.09%	90.91%	95.45%	95.45%	95.45%	104.55%	100.00%	-
NAPS	5.95	5.83	5.78	5.65	5.49	5.43	5.51	5.25%
YoY %	2.06%	0.87%	2.30%	2.91%	1.10%	-1.45%	-	-
Horiz. %	107.99%	105.81%	104.90%	102.54%	99.64%	98.55%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 360,204
RPS	259.34	274.81	285.59	300.57	298.80	278.92	269.16	-2.44%
YoY %	-5.63%	-3.77%	-4.98%	0.59%	7.13%	3.63%	-	-
Horiz. %	96.35%	102.10%	106.10%	111.67%	111.01%	103.63%	100.00%	-
EPS	65.34	46.02	36.34	35.82	33.07	31.87	40.18	38.24%
YoY %	41.98%	26.64%	1.45%	8.32%	3.77%	-20.68%	-	-
Horiz. %	162.62%	114.53%	90.44%	89.15%	82.30%	79.32%	100.00%	-
DPS	11.96	9.96	10.45	10.45	10.45	11.45	10.96	5.98%
YoY %	20.08%	-4.69%	0.00%	0.00%	-8.73%	4.47%	-	-
Horiz. %	109.12%	90.88%	95.35%	95.35%	95.35%	104.47%	100.00%	-
NAPS	5.927	5.8096	5.76	5.6301	5.4703	5.4026	5.4905	5.22%
YoY %	2.02%	0.86%	2.31%	2.92%	1.25%	-1.60%	-	-
Horiz. %	107.95%	105.81%	104.91%	102.54%	99.63%	98.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	5.00	5.27	5.42	5.26	6.20	6.79	6.97	-
P/RPS	1.92	1.91	1.89	1.74	2.07	2.42	2.58	-17.86%
YoY %	0.52%	1.06%	8.62%	-15.94%	-14.46%	-6.20%	-	-
Horiz. %	74.42%	74.03%	73.26%	67.44%	80.23%	93.80%	100.00%	-
P/EPS	7.62	11.41	14.86	14.63	18.68	21.20	17.29	-42.05%
YoY %	-33.22%	-23.22%	1.57%	-21.68%	-11.89%	22.61%	-	-
Horiz. %	44.07%	65.99%	85.95%	84.62%	108.04%	122.61%	100.00%	-
EY	13.12	8.76	6.73	6.83	5.35	4.72	5.78	72.63%
YoY %	49.77%	30.16%	-1.46%	27.66%	13.35%	-18.34%	-	-
Horiz. %	226.99%	151.56%	116.44%	118.17%	92.56%	81.66%	100.00%	-
DY	2.40	1.90	1.94	2.00	1.69	1.69	1.58	32.10%
YoY %	26.32%	-2.06%	-3.00%	18.34%	0.00%	6.96%	-	-
Horiz. %	151.90%	120.25%	122.78%	126.58%	106.96%	106.96%	100.00%	-
P/NAPS	0.84	0.90	0.94	0.93	1.13	1.25	1.26	-23.66%
YoY %	-6.67%	-4.26%	1.08%	-17.70%	-9.60%	-0.79%	-	-
Horiz. %	66.67%	71.43%	74.60%	73.81%	89.68%	99.21%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	24/08/15	29/05/15	27/02/15	27/11/14	26/08/14	28/05/14	-
Price	5.13	4.50	5.24	5.32	5.93	6.47	7.01	-
P/RPS	1.97	1.63	1.83	1.76	1.98	2.31	2.60	-16.87%
YoY %	20.86%	-10.93%	3.98%	-11.11%	-14.29%	-11.15%	-	-
Horiz. %	75.77%	62.69%	70.38%	67.69%	76.15%	88.85%	100.00%	-
P/EPS	7.82	9.74	14.37	14.80	17.87	20.20	17.39	-41.27%
YoY %	-19.71%	-32.22%	-2.91%	-17.18%	-11.53%	16.16%	-	-
Horiz. %	44.97%	56.01%	82.63%	85.11%	102.76%	116.16%	100.00%	-
EY	12.79	10.26	6.96	6.76	5.60	4.95	5.75	70.31%
YoY %	24.66%	47.41%	2.96%	20.71%	13.13%	-13.91%	-	-
Horiz. %	222.43%	178.43%	121.04%	117.57%	97.39%	86.09%	100.00%	-
DY	2.34	2.22	2.00	1.97	1.77	1.78	1.57	30.44%
YoY %	5.41%	11.00%	1.52%	11.30%	-0.56%	13.38%	-	-
Horiz. %	149.04%	141.40%	127.39%	125.48%	112.74%	113.38%	100.00%	-
P/NAPS	0.86	0.77	0.91	0.94	1.08	1.19	1.27	-22.86%
YoY %	11.69%	-15.38%	-3.19%	-12.96%	-9.24%	-6.30%	-	-
Horiz. %	67.72%	60.63%	71.65%	74.02%	85.04%	93.70%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 10:00:00

EMA 5

10 Mins

SELL

2024-06-26 09:55:00

EMA 5

5 Mins

SELL

2024-06-26 09:30:00

EMA 5

30 Mins

SELL

2024-06-26 09:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-26 09:20:00

EMA 5

10 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.185

-0.01

267,874,000

INGENIEU

0.065

0.00

223,336,100

HSI-HU8

0.07

-0.005

196,053,800

HSI-CXV

0.15

+0.005

190,687,200

HSI-CXF

0.12

0.00

148,839,900

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

91,126,600

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.75

+0.055

63,162,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.94

+0.34

76,600

VSTECS

4.26

+0.26

1,607,300

PANAMY

20.26

+0.26

4,900

PETGAS

18.26

+0.22

125,100

AJI

15.38

+0.18

107,900

HLFG

17.38

+0.18

94,700

YTLPOWR

4.83

+0.16

13,828,200

NOTION

2.21

+0.15

19,953,700

MBMR

5.35

+0.15

251,400

More gainer Stocks

NESTLE

121.30

-1.20

28,000

KESM

6.90

-0.28

85,700

KLK

20.72

-0.26

431,200

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

CARLSBG

18.62

-0.14

72,600

PETDAG

17.08

-0.12

306,500

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

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