[KSENG] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	901,762	1,472,648	922,456	757,326	823,968	893,482	679,424	4.82%
YoY %	-38.77%	59.64%	21.80%	-8.09%	-7.78%	31.51%	-	-
Horiz. %	132.72%	216.75%	135.77%	111.47%	121.27%	131.51%	100.00%	-
PBT	125,544	163,372	100,676	64,224	77,128	41,300	32,504	25.23%
YoY %	-23.15%	62.28%	56.76%	-16.73%	86.75%	27.06%	-	-
Horiz. %	386.24%	502.62%	309.73%	197.59%	237.29%	127.06%	100.00%	-
Tax	-25,024	-43,698	-25,458	-20,820	-22,042	-15,406	-8,322	20.12%
YoY %	42.73%	-71.65%	-22.28%	5.54%	-43.07%	-85.12%	-	-
Horiz. %	300.70%	525.09%	305.91%	250.18%	264.86%	185.12%	100.00%	-
NP	100,520	119,674	75,218	43,404	55,086	25,894	24,182	26.77%
YoY %	-16.01%	59.10%	73.30%	-21.21%	112.74%	7.08%	-	-
Horiz. %	415.68%	494.89%	311.05%	179.49%	227.80%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,872	111,930	73,470	38,562	50,148	25,894	24,182	26.42%
YoY %	-11.67%	52.35%	90.52%	-23.10%	93.67%	7.08%	-	-
Horiz. %	408.87%	462.86%	303.82%	159.47%	207.38%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.93%	26.75%	25.29%	32.42%	28.58%	37.30%	25.60%	-
YoY %	-25.50%	5.77%	-21.99%	13.44%	-23.38%	45.70%	-	-
Horiz. %	77.85%	104.49%	98.79%	126.64%	111.64%	145.70%	100.00%	-
Total Cost	801,242	1,352,974	847,238	713,922	768,882	867,588	655,242	3.40%
YoY %	-40.78%	59.69%	18.67%	-7.15%	-11.38%	32.41%	-	-
Horiz. %	122.28%	206.48%	129.30%	108.96%	117.34%	132.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,156,299	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	3.95%
YoY %	4.06%	5.22%	3.75%	7.88%	2.75%	0.27%	-	-
Horiz. %	126.26%	121.33%	115.31%	111.15%	103.03%	100.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	28,727	38,315	35,920	31,137	28,738	14,385	19,230	6.91%
YoY %	-25.02%	6.67%	15.36%	8.35%	99.78%	-25.20%	-	-
Horiz. %	149.39%	199.25%	186.79%	161.92%	149.44%	74.80%	100.00%	-
Div Payout %	29.06%	34.23%	48.89%	80.75%	57.31%	55.56%	79.52%	-
YoY %	-15.10%	-29.99%	-39.46%	40.90%	3.15%	-30.13%	-	-
Horiz. %	36.54%	43.05%	61.48%	101.55%	72.07%	69.87%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	1,156,299	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	3.95%
YoY %	4.06%	5.22%	3.75%	7.88%	2.75%	0.27%	-	-
Horiz. %	126.26%	121.33%	115.31%	111.15%	103.03%	100.27%	100.00%	-
NOSH	239,399	239,473	239,471	239,515	239,484	239,759	240,377	-0.06%
YoY %	-0.03%	0.00%	-0.02%	0.01%	-0.11%	-0.26%	-	-
Horiz. %	99.59%	99.62%	99.62%	99.64%	99.63%	99.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	11.15%	8.13%	8.15%	5.73%	6.69%	2.90%	3.56%	-
YoY %	37.15%	-0.25%	42.23%	-14.35%	130.69%	-18.54%	-	-
Horiz. %	313.20%	228.37%	228.93%	160.96%	187.92%	81.46%	100.00%	-
ROE	8.55%	10.07%	6.96%	3.79%	5.31%	2.82%	2.64%	-
YoY %	-15.09%	44.68%	83.64%	-28.63%	88.30%	6.82%	-	-
Horiz. %	323.86%	381.44%	263.64%	143.56%	201.14%	106.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	376.68	614.95	385.20	316.19	344.06	372.66	282.65	4.89%
YoY %	-38.75%	59.64%	21.83%	-8.10%	-7.67%	31.85%	-	-
Horiz. %	133.27%	217.57%	136.28%	111.87%	121.73%	131.85%	100.00%	-
EPS	41.30	46.74	30.68	16.10	20.94	10.80	10.06	26.51%
YoY %	-11.64%	52.35%	90.56%	-23.11%	93.89%	7.36%	-	-
Horiz. %	410.54%	464.61%	304.97%	160.04%	208.15%	107.36%	100.00%	-
DPS	12.00	16.00	15.00	13.00	12.00	6.00	8.00	6.98%
YoY %	-25.00%	6.67%	15.38%	8.33%	100.00%	-25.00%	-	-
Horiz. %	150.00%	200.00%	187.50%	162.50%	150.00%	75.00%	100.00%	-
NAPS	4.83	4.64	4.41	4.25	3.94	3.83	3.81	4.02%
YoY %	4.09%	5.22%	3.76%	7.87%	2.87%	0.52%	-	-
Horiz. %	126.77%	121.78%	115.75%	111.55%	103.41%	100.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 239,426
RPS	250.90	409.74	256.66	210.71	229.25	248.60	189.04	4.82%
YoY %	-38.77%	59.64%	21.81%	-8.09%	-7.78%	31.51%	-	-
Horiz. %	132.72%	216.75%	135.77%	111.46%	121.27%	131.51%	100.00%	-
EPS	27.51	31.14	20.44	10.73	13.95	7.20	6.73	26.42%
YoY %	-11.66%	52.35%	90.49%	-23.08%	93.75%	6.98%	-	-
Horiz. %	408.77%	462.70%	303.71%	159.44%	207.28%	106.98%	100.00%	-
DPS	7.99	10.66	9.99	8.66	8.00	4.00	5.35	6.90%
YoY %	-25.05%	6.71%	15.36%	8.25%	100.00%	-25.23%	-	-
Horiz. %	149.35%	199.25%	186.73%	161.87%	149.53%	74.77%	100.00%	-
NAPS	3.2172	3.0916	2.9383	2.8322	2.6253	2.5549	2.5482	3.95%
YoY %	4.06%	5.22%	3.75%	7.88%	2.76%	0.26%	-	-
Horiz. %	126.25%	121.32%	115.31%	111.15%	103.03%	100.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.41	2.89	3.25	2.13	1.33	1.24	0.87	-
P/RPS	0.64	0.47	0.84	0.67	0.39	0.33	0.31	12.82%
YoY %	36.17%	-44.05%	25.37%	71.79%	18.18%	6.45%	-	-
Horiz. %	206.45%	151.61%	270.97%	216.13%	125.81%	106.45%	100.00%	-
P/EPS	5.84	6.18	10.59	13.23	6.35	11.48	8.65	-6.33%
YoY %	-5.50%	-41.64%	-19.95%	108.35%	-44.69%	32.72%	-	-
Horiz. %	67.51%	71.45%	122.43%	152.95%	73.41%	132.72%	100.00%	-
EY	17.14	16.17	9.44	7.56	15.74	8.71	11.56	6.77%
YoY %	6.00%	71.29%	24.87%	-51.97%	80.71%	-24.65%	-	-
Horiz. %	148.27%	139.88%	81.66%	65.40%	136.16%	75.35%	100.00%	-
DY	4.98	5.54	4.62	6.10	9.02	4.84	9.20	-9.71%
YoY %	-10.11%	19.91%	-24.26%	-32.37%	86.36%	-47.39%	-	-
Horiz. %	54.13%	60.22%	50.22%	66.30%	98.04%	52.61%	100.00%	-
P/NAPS	0.50	0.62	0.74	0.50	0.34	0.32	0.23	13.80%
YoY %	-19.35%	-16.22%	48.00%	47.06%	6.25%	39.13%	-	-
Horiz. %	217.39%	269.57%	321.74%	217.39%	147.83%	139.13%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	-
Price	2.53	2.57	2.93	2.21	1.35	1.20	0.97	-
P/RPS	0.67	0.42	0.76	0.70	0.39	0.32	0.34	11.95%
YoY %	59.52%	-44.74%	8.57%	79.49%	21.88%	-5.88%	-	-
Horiz. %	197.06%	123.53%	223.53%	205.88%	114.71%	94.12%	100.00%	-
P/EPS	6.13	5.50	9.55	13.73	6.45	11.11	9.64	-7.26%
YoY %	11.45%	-42.41%	-30.44%	112.87%	-41.94%	15.25%	-	-
Horiz. %	63.59%	57.05%	99.07%	142.43%	66.91%	115.25%	100.00%	-
EY	16.32	18.19	10.47	7.29	15.51	9.00	10.37	7.84%
YoY %	-10.28%	73.73%	43.62%	-53.00%	72.33%	-13.21%	-	-
Horiz. %	157.38%	175.41%	100.96%	70.30%	149.57%	86.79%	100.00%	-
DY	4.74	6.23	5.12	5.88	8.89	5.00	8.25	-8.81%
YoY %	-23.92%	21.68%	-12.93%	-33.86%	77.80%	-39.39%	-	-
Horiz. %	57.45%	75.52%	62.06%	71.27%	107.76%	60.61%	100.00%	-
P/NAPS	0.52	0.55	0.66	0.52	0.34	0.31	0.25	12.96%
YoY %	-5.45%	-16.67%	26.92%	52.94%	9.68%	24.00%	-	-
Horiz. %	208.00%	220.00%	264.00%	208.00%	136.00%	124.00%	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