[KSENG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	885,042	1,071,234	915,476	1,064,890	1,235,430	947,418	901,762	-0.31%
YoY %	-17.38%	17.01%	-14.03%	-13.80%	30.40%	5.06%	-	-
Horiz. %	98.15%	118.79%	101.52%	118.09%	137.00%	105.06%	100.00%	-
PBT	165,440	97,416	176,028	109,166	83,046	78,248	125,544	4.70%
YoY %	69.83%	-44.66%	61.25%	31.45%	6.13%	-37.67%	-	-
Horiz. %	131.78%	77.60%	140.21%	86.95%	66.15%	62.33%	100.00%	-
Tax	-20,438	-27,144	-36,220	-25,060	-19,712	-20,100	-25,024	-3.31%
YoY %	24.71%	25.06%	-44.53%	-27.13%	1.93%	19.68%	-	-
Horiz. %	81.67%	108.47%	144.74%	100.14%	78.77%	80.32%	100.00%	-
NP	145,002	70,272	139,808	84,106	63,334	58,148	100,520	6.29%
YoY %	106.34%	-49.74%	66.23%	32.80%	8.92%	-42.15%	-	-
Horiz. %	144.25%	69.91%	139.08%	83.67%	63.01%	57.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,582	69,844	137,104	81,216	61,352	53,142	98,872	6.41%
YoY %	105.58%	-49.06%	68.81%	32.38%	15.45%	-46.25%	-	-
Horiz. %	145.22%	70.64%	138.67%	82.14%	62.05%	53.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.35%	27.86%	20.58%	22.96%	23.74%	25.69%	19.93%	-
YoY %	-55.67%	35.37%	-10.37%	-3.29%	-7.59%	28.90%	-	-
Horiz. %	61.97%	139.79%	103.26%	115.20%	119.12%	128.90%	100.00%	-
Total Cost	740,040	1,000,962	775,668	980,784	1,172,096	889,270	801,242	-1.31%
YoY %	-26.07%	29.05%	-20.91%	-16.32%	31.80%	10.99%	-	-
Horiz. %	92.36%	124.93%	96.81%	122.41%	146.28%	110.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,100,057	1,954,911	1,891,213	1,815,564	1,811,036	1,651,710	1,156,299	10.45%
YoY %	7.42%	3.37%	4.17%	0.25%	9.65%	42.84%	-	-
Horiz. %	181.62%	169.07%	163.56%	157.02%	156.62%	142.84%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	43,225	46,802	43,227	43,227	43,205	28,725	28,727	7.04%
YoY %	-7.64%	8.27%	0.00%	0.05%	50.41%	-0.01%	-	-
Horiz. %	150.47%	162.92%	150.48%	150.48%	150.40%	99.99%	100.00%	-
Div Payout %	30.11%	67.01%	31.53%	53.23%	70.42%	54.05%	29.06%	-
YoY %	-55.07%	112.53%	-40.77%	-24.41%	30.29%	85.99%	-	-
Horiz. %	103.61%	230.59%	108.50%	183.17%	242.33%	185.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,100,057	1,954,911	1,891,213	1,815,564	1,811,036	1,651,710	1,156,299	10.45%
YoY %	7.42%	3.37%	4.17%	0.25%	9.65%	42.84%	-	-
Horiz. %	181.62%	169.07%	163.56%	157.02%	156.62%	142.84%	100.00%	-
NOSH	360,215	360,020	360,231	361,477	360,046	239,378	239,399	7.04%
YoY %	0.05%	-0.06%	-0.34%	0.40%	50.41%	-0.01%	-	-
Horiz. %	150.47%	150.38%	150.47%	150.99%	150.40%	99.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	16.38%	6.56%	15.27%	7.90%	5.13%	6.14%	11.15%	-
YoY %	149.70%	-57.04%	93.29%	54.00%	-16.45%	-44.93%	-	-
Horiz. %	146.91%	58.83%	136.95%	70.85%	46.01%	55.07%	100.00%	-
ROE	6.84%	3.57%	7.25%	4.47%	3.39%	3.22%	8.55%	-
YoY %	91.60%	-50.76%	62.19%	31.86%	5.28%	-62.34%	-	-
Horiz. %	80.00%	41.75%	84.80%	52.28%	39.65%	37.66%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	245.70	297.55	254.14	295.61	343.13	395.78	376.68	-6.87%
YoY %	-17.43%	17.08%	-14.03%	-13.85%	-13.30%	5.07%	-	-
Horiz. %	65.23%	78.99%	67.47%	78.48%	91.09%	105.07%	100.00%	-
EPS	39.86	19.40	38.06	22.54	17.04	22.20	41.30	-0.58%
YoY %	105.46%	-49.03%	68.86%	32.28%	-23.24%	-46.25%	-	-
Horiz. %	96.51%	46.97%	92.15%	54.58%	41.26%	53.75%	100.00%	-
DPS	12.00	13.00	12.00	12.00	12.00	12.00	12.00	0.00%
YoY %	-7.69%	8.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	108.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.83	5.43	5.25	5.04	5.03	6.90	4.83	3.18%
YoY %	7.37%	3.43%	4.17%	0.20%	-27.10%	42.86%	-	-
Horiz. %	120.70%	112.42%	108.70%	104.35%	104.14%	142.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	246.25	298.05	254.72	296.29	343.74	263.60	250.90	-0.31%
YoY %	-17.38%	17.01%	-14.03%	-13.80%	30.40%	5.06%	-	-
Horiz. %	98.15%	118.79%	101.52%	118.09%	137.00%	105.06%	100.00%	-
EPS	39.95	19.43	38.15	22.60	17.07	14.79	27.51	6.41%
YoY %	105.61%	-49.07%	68.81%	32.40%	15.42%	-46.24%	-	-
Horiz. %	145.22%	70.63%	138.68%	82.15%	62.05%	53.76%	100.00%	-
DPS	12.03	13.02	12.03	12.03	12.02	7.99	7.99	7.05%
YoY %	-7.60%	8.23%	0.00%	0.08%	50.44%	0.00%	-	-
Horiz. %	150.56%	162.95%	150.56%	150.56%	150.44%	100.00%	100.00%	-
NAPS	5.843	5.4392	5.262	5.0515	5.0389	4.5956	3.2172	10.45%
YoY %	7.42%	3.37%	4.17%	0.25%	9.65%	42.84%	-	-
Horiz. %	181.62%	169.07%	163.56%	157.02%	156.62%	142.84%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	5.27	6.79	5.01	3.90	4.24	3.35	2.41	-
P/RPS	2.14	2.28	1.97	1.32	1.24	0.85	0.64	22.27%
YoY %	-6.14%	15.74%	49.24%	6.45%	45.88%	32.81%	-	-
Horiz. %	334.38%	356.25%	307.81%	206.25%	193.75%	132.81%	100.00%	-
P/EPS	13.22	35.00	13.16	17.30	24.88	15.09	5.84	14.58%
YoY %	-62.23%	165.96%	-23.93%	-30.47%	64.88%	158.39%	-	-
Horiz. %	226.37%	599.32%	225.34%	296.23%	426.03%	258.39%	100.00%	-
EY	7.56	2.86	7.60	5.78	4.02	6.63	17.14	-12.74%
YoY %	164.34%	-62.37%	31.49%	43.78%	-39.37%	-61.32%	-	-
Horiz. %	44.11%	16.69%	44.34%	33.72%	23.45%	38.68%	100.00%	-
DY	2.28	1.91	2.40	3.08	2.83	3.58	4.98	-12.20%
YoY %	19.37%	-20.42%	-22.08%	8.83%	-20.95%	-28.11%	-	-
Horiz. %	45.78%	38.35%	48.19%	61.85%	56.83%	71.89%	100.00%	-
P/NAPS	0.90	1.25	0.95	0.77	0.84	0.49	0.50	10.28%
YoY %	-28.00%	31.58%	23.38%	-8.33%	71.43%	-2.00%	-	-
Horiz. %	180.00%	250.00%	190.00%	154.00%	168.00%	98.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	26/08/14	29/08/13	27/08/12	24/08/11	24/08/10	27/08/09	-
Price	4.50	6.47	5.47	4.08	3.86	3.83	2.53	-
P/RPS	1.83	2.17	2.15	1.38	1.12	0.97	0.67	18.22%
YoY %	-15.67%	0.93%	55.80%	23.21%	15.46%	44.78%	-	-
Horiz. %	273.13%	323.88%	320.90%	205.97%	167.16%	144.78%	100.00%	-
P/EPS	11.29	33.35	14.37	18.10	22.65	17.25	6.13	10.70%
YoY %	-66.15%	132.08%	-20.61%	-20.09%	31.30%	181.40%	-	-
Horiz. %	184.18%	544.05%	234.42%	295.27%	369.49%	281.40%	100.00%	-
EY	8.86	3.00	6.96	5.53	4.41	5.80	16.32	-9.67%
YoY %	195.33%	-56.90%	25.86%	25.40%	-23.97%	-64.46%	-	-
Horiz. %	54.29%	18.38%	42.65%	33.88%	27.02%	35.54%	100.00%	-
DY	2.67	2.01	2.19	2.94	3.11	3.13	4.74	-9.11%
YoY %	32.84%	-8.22%	-25.51%	-5.47%	-0.64%	-33.97%	-	-
Horiz. %	56.33%	42.41%	46.20%	62.03%	65.61%	66.03%	100.00%	-
P/NAPS	0.77	1.19	1.04	0.81	0.77	0.56	0.52	6.75%
YoY %	-35.29%	14.42%	28.40%	5.19%	37.50%	7.69%	-	-
Horiz. %	148.08%	228.85%	200.00%	155.77%	148.08%	107.69%	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