[KSENG] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	963,226	944,538	1,187,180	932,338	885,042	1,071,234	915,476	0.85%
YoY %	1.98%	-20.44%	27.33%	5.34%	-17.38%	17.01%	-	-
Horiz. %	105.22%	103.17%	129.68%	101.84%	96.68%	117.01%	100.00%	-
PBT	133,510	39,232	-21,046	4,700	165,440	97,416	176,028	-4.50%
YoY %	240.31%	286.41%	-547.79%	-97.16%	69.83%	-44.66%	-	-
Horiz. %	75.85%	22.29%	-11.96%	2.67%	93.99%	55.34%	100.00%	-
Tax	-28,142	-13,664	1,978	-7,388	-20,438	-27,144	-36,220	-4.11%
YoY %	-105.96%	-790.80%	126.77%	63.85%	24.71%	25.06%	-	-
Horiz. %	77.70%	37.73%	-5.46%	20.40%	56.43%	74.94%	100.00%	-
NP	105,368	25,568	-19,068	-2,688	145,002	70,272	139,808	-4.60%
YoY %	312.11%	234.09%	-609.38%	-101.85%	106.34%	-49.74%	-	-
Horiz. %	75.37%	18.29%	-13.64%	-1.92%	103.72%	50.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,464	20,696	-18,818	-7,780	143,582	69,844	137,104	-5.36%
YoY %	375.76%	209.98%	-141.88%	-105.42%	105.58%	-49.06%	-	-
Horiz. %	71.82%	15.10%	-13.73%	-5.67%	104.72%	50.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.08%	34.83%	-	157.19%	12.35%	27.86%	20.58%	-
YoY %	-39.48%	0.00%	-	1,172.79%	-55.67%	35.37%	-	-
Horiz. %	102.43%	169.24%	-	763.80%	60.01%	135.37%	100.00%	-
Total Cost	857,858	918,970	1,206,248	935,026	740,040	1,000,962	775,668	1.69%
YoY %	-6.65%	-23.82%	29.01%	26.35%	-26.07%	29.05%	-	-
Horiz. %	110.60%	118.47%	155.51%	120.54%	95.41%	129.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	1,954,911	1,891,213	2.98%
YoY %	-1.72%	-0.94%	10.95%	-0.52%	7.42%	3.37%	-	-
Horiz. %	119.31%	121.41%	122.56%	110.46%	111.04%	103.37%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	28,745	28,745	43,123	43,222	43,225	46,802	43,227	-6.57%
YoY %	0.00%	-33.34%	-0.23%	-0.01%	-7.64%	8.27%	-	-
Horiz. %	66.50%	66.50%	99.76%	99.99%	100.00%	108.27%	100.00%	-
Div Payout %	29.19%	138.89%	0.00%	0.00%	30.11%	67.01%	31.53%	-
YoY %	-78.98%	0.00%	0.00%	0.00%	-55.07%	112.53%	-	-
Horiz. %	92.58%	440.50%	0.00%	0.00%	95.50%	212.53%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	1,954,911	1,891,213	2.98%
YoY %	-1.72%	-0.94%	10.95%	-0.52%	7.42%	3.37%	-	-
Horiz. %	119.31%	121.41%	122.56%	110.46%	111.04%	103.37%	100.00%	-
NOSH	361,477	361,477	361,477	360,185	360,215	360,020	360,231	0.05%
YoY %	0.00%	0.00%	0.36%	-0.01%	0.05%	-0.06%	-	-
Horiz. %	100.35%	100.35%	100.35%	99.99%	100.00%	99.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.94%	2.71%	-1.61%	-0.29%	16.38%	6.56%	15.27%	-
YoY %	303.69%	268.32%	-455.17%	-101.77%	149.70%	-57.04%	-	-
Horiz. %	71.64%	17.75%	-10.54%	-1.90%	107.27%	42.96%	100.00%	-
ROE	4.36%	0.90%	-0.81%	-0.37%	6.84%	3.57%	7.25%	-
YoY %	384.44%	211.11%	-118.92%	-105.41%	91.60%	-50.76%	-	-
Horiz. %	60.14%	12.41%	-11.17%	-5.10%	94.34%	49.24%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	268.07	262.87	330.36	258.85	245.70	297.55	254.14	0.89%
YoY %	1.98%	-20.43%	27.63%	5.35%	-17.43%	17.08%	-	-
Horiz. %	105.48%	103.44%	129.99%	101.85%	96.68%	117.08%	100.00%	-
EPS	27.40	5.76	-5.24	-2.16	39.86	19.40	38.06	-5.32%
YoY %	375.69%	209.92%	-142.59%	-105.42%	105.46%	-49.03%	-	-
Horiz. %	71.99%	15.13%	-13.77%	-5.68%	104.73%	50.97%	100.00%	-
DPS	8.00	8.00	12.00	12.00	12.00	13.00	12.00	-6.53%
YoY %	0.00%	-33.33%	0.00%	0.00%	-7.69%	8.33%	-	-
Horiz. %	66.67%	66.67%	100.00%	100.00%	100.00%	108.33%	100.00%	-
NAPS	6.28	6.39	6.45	5.80	5.83	5.43	5.25	3.02%
YoY %	-1.72%	-0.93%	11.21%	-0.51%	7.37%	3.43%	-	-
Horiz. %	119.62%	121.71%	122.86%	110.48%	111.05%	103.43%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 359,436
RPS	266.47	261.30	328.42	257.92	244.84	296.35	253.26	0.85%
YoY %	1.98%	-20.44%	27.33%	5.34%	-17.38%	17.01%	-	-
Horiz. %	105.22%	103.17%	129.68%	101.84%	96.68%	117.01%	100.00%	-
EPS	27.24	5.73	-5.21	-2.15	39.72	19.32	37.93	-5.36%
YoY %	375.39%	209.98%	-142.33%	-105.41%	105.59%	-49.06%	-	-
Horiz. %	71.82%	15.11%	-13.74%	-5.67%	104.72%	50.94%	100.00%	-
DPS	7.95	7.95	11.93	11.96	11.96	12.95	11.96	-6.57%
YoY %	0.00%	-33.36%	-0.25%	0.00%	-7.64%	8.28%	-	-
Horiz. %	66.47%	66.47%	99.75%	100.00%	100.00%	108.28%	100.00%	-
NAPS	6.2424	6.3519	6.4122	5.7793	5.8097	5.4081	5.2319	2.98%
YoY %	-1.72%	-0.94%	10.95%	-0.52%	7.43%	3.37%	-	-
Horiz. %	119.31%	121.41%	122.56%	110.46%	111.04%	103.37%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	4.72	4.03	4.97	4.80	5.27	6.79	5.01	-
P/RPS	1.76	1.53	1.50	1.85	2.14	2.28	1.97	-1.86%
YoY %	15.03%	2.00%	-18.92%	-13.55%	-6.14%	15.74%	-	-
Horiz. %	89.34%	77.66%	76.14%	93.91%	108.63%	115.74%	100.00%	-
P/EPS	17.22	69.97	-94.91	-222.22	13.22	35.00	13.16	4.58%
YoY %	-75.39%	173.72%	57.29%	-1,780.94%	-62.23%	165.96%	-	-
Horiz. %	130.85%	531.69%	-721.20%	-1,688.60%	100.46%	265.96%	100.00%	-
EY	5.81	1.43	-1.05	-0.45	7.56	2.86	7.60	-4.37%
YoY %	306.29%	236.19%	-133.33%	-105.95%	164.34%	-62.37%	-	-
Horiz. %	76.45%	18.82%	-13.82%	-5.92%	99.47%	37.63%	100.00%	-
DY	1.69	1.99	2.41	2.50	2.28	1.91	2.40	-5.67%
YoY %	-15.08%	-17.43%	-3.60%	9.65%	19.37%	-20.42%	-	-
Horiz. %	70.42%	82.92%	100.42%	104.17%	95.00%	79.58%	100.00%	-
P/NAPS	0.75	0.63	0.77	0.83	0.90	1.25	0.95	-3.86%
YoY %	19.05%	-18.18%	-7.23%	-7.78%	-28.00%	31.58%	-	-
Horiz. %	78.95%	66.32%	81.05%	87.37%	94.74%	131.58%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	30/08/17	30/08/16	24/08/15	26/08/14	29/08/13	-
Price	4.33	3.97	5.01	4.90	4.50	6.47	5.47	-
P/RPS	1.62	1.51	1.52	1.89	1.83	2.17	2.15	-4.60%
YoY %	7.28%	-0.66%	-19.58%	3.28%	-15.67%	0.93%	-	-
Horiz. %	75.35%	70.23%	70.70%	87.91%	85.12%	100.93%	100.00%	-
P/EPS	15.80	68.93	-95.67	-226.85	11.29	33.35	14.37	1.59%
YoY %	-77.08%	172.05%	57.83%	-2,109.30%	-66.15%	132.08%	-	-
Horiz. %	109.95%	479.68%	-665.76%	-1,578.64%	78.57%	232.08%	100.00%	-
EY	6.33	1.45	-1.05	-0.44	8.86	3.00	6.96	-1.56%
YoY %	336.55%	238.10%	-138.64%	-104.97%	195.33%	-56.90%	-	-
Horiz. %	90.95%	20.83%	-15.09%	-6.32%	127.30%	43.10%	100.00%	-
DY	1.85	2.02	2.40	2.45	2.67	2.01	2.19	-2.77%
YoY %	-8.42%	-15.83%	-2.04%	-8.24%	32.84%	-8.22%	-	-
Horiz. %	84.47%	92.24%	109.59%	111.87%	121.92%	91.78%	100.00%	-
P/NAPS	0.69	0.62	0.78	0.84	0.77	1.19	1.04	-6.60%
YoY %	11.29%	-20.51%	-7.14%	9.09%	-35.29%	14.42%	-	-
Horiz. %	66.35%	59.62%	75.00%	80.77%	74.04%	114.42%	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