[KSENG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	1,472,648	922,456	757,326	823,968	893,482	679,424	508,142	19.38%
YoY %	59.64%	21.80%	-8.09%	-7.78%	31.51%	33.71%	-	-
Horiz. %	289.81%	181.54%	149.04%	162.15%	175.83%	133.71%	100.00%	-
PBT	163,372	100,676	64,224	77,128	41,300	32,504	37,880	27.55%
YoY %	62.28%	56.76%	-16.73%	86.75%	27.06%	-14.19%	-	-
Horiz. %	431.29%	265.78%	169.55%	203.61%	109.03%	85.81%	100.00%	-
Tax	-43,698	-25,458	-20,820	-22,042	-15,406	-8,322	-13,502	21.59%
YoY %	-71.65%	-22.28%	5.54%	-43.07%	-85.12%	38.36%	-	-
Horiz. %	323.64%	188.55%	154.20%	163.25%	114.10%	61.64%	100.00%	-
NP	119,674	75,218	43,404	55,086	25,894	24,182	24,378	30.33%
YoY %	59.10%	73.30%	-21.21%	112.74%	7.08%	-0.80%	-	-
Horiz. %	490.91%	308.55%	178.05%	225.97%	106.22%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,930	73,470	38,562	50,148	25,894	24,182	24,378	28.89%
YoY %	52.35%	90.52%	-23.10%	93.67%	7.08%	-0.80%	-	-
Horiz. %	459.14%	301.38%	158.18%	205.71%	106.22%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	25.29%	32.42%	28.58%	37.30%	25.60%	35.64%	-
YoY %	5.77%	-21.99%	13.44%	-23.38%	45.70%	-28.17%	-	-
Horiz. %	75.06%	70.96%	90.97%	80.19%	104.66%	71.83%	100.00%	-
Total Cost	1,352,974	847,238	713,922	768,882	867,588	655,242	483,764	18.67%
YoY %	59.69%	18.67%	-7.15%	-11.38%	32.41%	35.45%	-	-
Horiz. %	279.68%	175.13%	147.58%	158.94%	179.34%	135.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	907,102	3.43%
YoY %	5.22%	3.75%	7.88%	2.75%	0.27%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	38,315	35,920	31,137	28,738	14,385	19,230	14,481	17.58%
YoY %	6.67%	15.36%	8.35%	99.78%	-25.20%	32.79%	-	-
Horiz. %	264.59%	248.05%	215.02%	198.45%	99.34%	132.79%	100.00%	-
Div Payout %	34.23%	48.89%	80.75%	57.31%	55.56%	79.52%	59.41%	-
YoY %	-29.99%	-39.46%	40.90%	3.15%	-30.13%	33.85%	-	-
Horiz. %	57.62%	82.29%	135.92%	96.47%	93.52%	133.85%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	907,102	3.43%
YoY %	5.22%	3.75%	7.88%	2.75%	0.27%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-
NOSH	239,473	239,471	239,515	239,484	239,759	240,377	241,366	-0.13%
YoY %	0.00%	-0.02%	0.01%	-0.11%	-0.26%	-0.41%	-	-
Horiz. %	99.22%	99.21%	99.23%	99.22%	99.33%	99.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.13%	8.15%	5.73%	6.69%	2.90%	3.56%	4.80%	-
YoY %	-0.25%	42.23%	-14.35%	130.69%	-18.54%	-25.83%	-	-
Horiz. %	169.38%	169.79%	119.38%	139.38%	60.42%	74.17%	100.00%	-
ROE	10.07%	6.96%	3.79%	5.31%	2.82%	2.64%	2.69%	-
YoY %	44.68%	83.64%	-28.63%	88.30%	6.82%	-1.86%	-	-
Horiz. %	374.35%	258.74%	140.89%	197.40%	104.83%	98.14%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	614.95	385.20	316.19	344.06	372.66	282.65	210.53	19.54%
YoY %	59.64%	21.83%	-8.10%	-7.67%	31.85%	34.26%	-	-
Horiz. %	292.10%	182.97%	150.19%	163.43%	177.01%	134.26%	100.00%	-
EPS	46.74	30.68	16.10	20.94	10.80	10.06	10.10	29.06%
YoY %	52.35%	90.56%	-23.11%	93.89%	7.36%	-0.40%	-	-
Horiz. %	462.77%	303.76%	159.41%	207.33%	106.93%	99.60%	100.00%	-
DPS	16.00	15.00	13.00	12.00	6.00	8.00	6.00	17.74%
YoY %	6.67%	15.38%	8.33%	100.00%	-25.00%	33.33%	-	-
Horiz. %	266.67%	250.00%	216.67%	200.00%	100.00%	133.33%	100.00%	-
NAPS	4.64	4.41	4.25	3.94	3.83	3.81	3.7582	3.57%
YoY %	5.22%	3.76%	7.87%	2.87%	0.52%	1.38%	-	-
Horiz. %	123.46%	117.34%	113.09%	104.84%	101.91%	101.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 239,715
RPS	407.40	255.19	209.51	227.94	247.18	187.96	140.57	19.38%
YoY %	59.65%	21.80%	-8.09%	-7.78%	31.51%	33.71%	-	-
Horiz. %	289.82%	181.54%	149.04%	162.15%	175.84%	133.71%	100.00%	-
EPS	30.96	20.32	10.67	13.87	7.16	6.69	6.74	28.90%
YoY %	52.36%	90.44%	-23.07%	93.72%	7.03%	-0.74%	-	-
Horiz. %	459.35%	301.48%	158.31%	205.79%	106.23%	99.26%	100.00%	-
DPS	10.60	9.94	8.61	7.95	3.98	5.32	4.01	17.56%
YoY %	6.64%	15.45%	8.30%	99.75%	-25.19%	32.67%	-	-
Horiz. %	264.34%	247.88%	214.71%	198.25%	99.25%	132.67%	100.00%	-
NAPS	3.0739	2.9215	2.8161	2.6103	2.5403	2.5336	2.5094	3.43%
YoY %	5.22%	3.74%	7.88%	2.76%	0.26%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.89	3.25	2.13	1.33	1.24	0.87	0.89	-
P/RPS	0.47	0.84	0.67	0.39	0.33	0.31	0.42	1.89%
YoY %	-44.05%	25.37%	71.79%	18.18%	6.45%	-26.19%	-	-
Horiz. %	111.90%	200.00%	159.52%	92.86%	78.57%	73.81%	100.00%	-
P/EPS	6.18	10.59	13.23	6.35	11.48	8.65	8.81	-5.73%
YoY %	-41.64%	-19.95%	108.35%	-44.69%	32.72%	-1.82%	-	-
Horiz. %	70.15%	120.20%	150.17%	72.08%	130.31%	98.18%	100.00%	-
EY	16.17	9.44	7.56	15.74	8.71	11.56	11.35	6.07%
YoY %	71.29%	24.87%	-51.97%	80.71%	-24.65%	1.85%	-	-
Horiz. %	142.47%	83.17%	66.61%	138.68%	76.74%	101.85%	100.00%	-
DY	5.54	4.62	6.10	9.02	4.84	9.20	6.74	-3.21%
YoY %	19.91%	-24.26%	-32.37%	86.36%	-47.39%	36.50%	-	-
Horiz. %	82.20%	68.55%	90.50%	133.83%	71.81%	136.50%	100.00%	-
P/NAPS	0.62	0.74	0.50	0.34	0.32	0.23	0.24	17.12%
YoY %	-16.22%	48.00%	47.06%	6.25%	39.13%	-4.17%	-	-
Horiz. %	258.33%	308.33%	208.33%	141.67%	133.33%	95.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	28/08/02	-
Price	2.57	2.93	2.21	1.35	1.20	0.97	0.92	-
P/RPS	0.42	0.76	0.70	0.39	0.32	0.34	0.44	-0.77%
YoY %	-44.74%	8.57%	79.49%	21.88%	-5.88%	-22.73%	-	-
Horiz. %	95.45%	172.73%	159.09%	88.64%	72.73%	77.27%	100.00%	-
P/EPS	5.50	9.55	13.73	6.45	11.11	9.64	9.11	-8.05%
YoY %	-42.41%	-30.44%	112.87%	-41.94%	15.25%	5.82%	-	-
Horiz. %	60.37%	104.83%	150.71%	70.80%	121.95%	105.82%	100.00%	-
EY	18.19	10.47	7.29	15.51	9.00	10.37	10.98	8.76%
YoY %	73.73%	43.62%	-53.00%	72.33%	-13.21%	-5.56%	-	-
Horiz. %	165.66%	95.36%	66.39%	141.26%	81.97%	94.44%	100.00%	-
DY	6.23	5.12	5.88	8.89	5.00	8.25	6.52	-0.75%
YoY %	21.68%	-12.93%	-33.86%	77.80%	-39.39%	26.53%	-	-
Horiz. %	95.55%	78.53%	90.18%	136.35%	76.69%	126.53%	100.00%	-
P/NAPS	0.55	0.66	0.52	0.34	0.31	0.25	0.24	14.80%
YoY %	-16.67%	26.92%	52.94%	9.68%	24.00%	4.17%	-	-
Horiz. %	229.17%	275.00%	216.67%	141.67%	129.17%	104.17%	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

984

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

JCY

JCY INTERNATIONAL BERHAD

415

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

UCHITEC

UCHI TECHNOLOGIES BHD

342

MAYBANK

MALAYAN BANKING BHD

288

GENM

GENTING MALAYSIA BERHAD

284

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

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

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

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