[KSENG] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	2,023,188	1,129,058	803,864	963,226	944,538	1,187,180	932,338	13.77%
YoY %	79.19%	40.45%	-16.54%	1.98%	-20.44%	27.33%	-	-
Horiz. %	217.00%	121.10%	86.22%	103.31%	101.31%	127.33%	100.00%	-
PBT	247,022	43,114	-4,176	133,510	39,232	-21,046	4,700	93.48%
YoY %	472.95%	1,132.42%	-103.13%	240.31%	286.41%	-547.79%	-	-
Horiz. %	5,255.79%	917.32%	-88.85%	2,840.64%	834.72%	-447.79%	100.00%	-
Tax	-47,446	-20,698	-17,720	-28,142	-13,664	1,978	-7,388	36.31%
YoY %	-129.23%	-16.81%	37.03%	-105.96%	-790.80%	126.77%	-	-
Horiz. %	642.20%	280.16%	239.85%	380.91%	184.95%	-26.77%	100.00%	-
NP	199,576	22,416	-21,896	105,368	25,568	-19,068	-2,688	-
YoY %	790.33%	202.37%	-120.78%	312.11%	234.09%	-609.38%	-	-
Horiz. %	-7,424.70%	-833.93%	814.58%	-3,919.94%	-951.19%	709.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	195,396	29,350	-19,096	98,464	20,696	-18,818	-7,780	-
YoY %	565.74%	253.70%	-119.39%	375.76%	209.98%	-141.88%	-	-
Horiz. %	-2,511.52%	-377.25%	245.45%	-1,265.60%	-266.02%	241.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.21%	48.01%	-	21.08%	34.83%	-	157.19%	-
YoY %	-59.99%	0.00%	-	-39.48%	0.00%	-	-	-
Horiz. %	12.22%	30.54%	-	13.41%	22.16%	-	100.00%	-
Total Cost	1,823,612	1,106,642	825,760	857,858	918,970	1,206,248	935,026	11.77%
YoY %	64.79%	34.01%	-3.74%	-6.65%	-23.82%	29.01%	-	-
Horiz. %	195.03%	118.35%	88.31%	91.75%	98.28%	129.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,339,134	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	1.90%
YoY %	5.34%	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-	-
Horiz. %	111.97%	106.29%	105.43%	108.01%	109.91%	110.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	35,931	-	-	28,745	28,745	43,123	43,222	-3.03%
YoY %	0.00%	-	-	0.00%	-33.34%	-0.23%	-	-
Horiz. %	83.13%	-	-	66.51%	66.51%	99.77%	100.00%	-
Div Payout %	18.39%	-	-	29.19%	138.89%	0.00%	0.00%	-
YoY %	0.00%	-	-	-78.98%	0.00%	0.00%	-	-
Horiz. %	13.24%	-	-	21.02%	100.00%	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,339,134	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	1.90%
YoY %	5.34%	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-	-
Horiz. %	111.97%	106.29%	105.43%	108.01%	109.91%	110.95%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	361,477	360,185	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.36%	-	-
Horiz. %	100.36%	100.36%	100.36%	100.36%	100.36%	100.36%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	9.86%	1.99%	-2.72%	10.94%	2.71%	-1.61%	-0.29%	-
YoY %	395.48%	173.16%	-124.86%	303.69%	268.32%	-455.17%	-	-
Horiz. %	-3,400.00%	-686.21%	937.93%	-3,772.41%	-934.48%	555.17%	100.00%	-
ROE	8.35%	1.32%	-0.87%	4.36%	0.90%	-0.81%	-0.37%	-
YoY %	532.58%	251.72%	-119.95%	384.44%	211.11%	-118.92%	-	-
Horiz. %	-2,256.76%	-356.76%	235.14%	-1,178.38%	-243.24%	218.92%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	563.07	314.23	223.72	268.07	262.87	330.36	258.85	13.82%
YoY %	79.19%	40.46%	-16.54%	1.98%	-20.43%	27.63%	-	-
Horiz. %	217.53%	121.39%	86.43%	103.56%	101.55%	127.63%	100.00%	-
EPS	54.38	8.16	-5.32	27.40	5.76	-5.24	-2.16	-
YoY %	566.42%	253.38%	-119.42%	375.69%	209.92%	-142.59%	-	-
Horiz. %	-2,517.59%	-377.78%	246.30%	-1,268.52%	-266.67%	242.59%	100.00%	-
DPS	10.00	0.00	0.00	8.00	8.00	12.00	12.00	-2.99%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	83.33%	0.00%	0.00%	66.67%	66.67%	100.00%	100.00%	-
NAPS	6.51	6.18	6.13	6.28	6.39	6.45	5.80	1.94%
YoY %	5.34%	0.82%	-2.39%	-1.72%	-0.93%	11.21%	-	-
Horiz. %	112.24%	106.55%	105.69%	108.28%	110.17%	111.21%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	562.92	314.14	223.66	268.00	262.80	330.31	259.41	13.77%
YoY %	79.19%	40.45%	-16.54%	1.98%	-20.44%	27.33%	-	-
Horiz. %	217.00%	121.10%	86.22%	103.31%	101.31%	127.33%	100.00%	-
EPS	54.37	8.17	-5.31	27.40	5.76	-5.24	-2.16	-
YoY %	565.48%	253.86%	-119.38%	375.69%	209.92%	-142.59%	-	-
Horiz. %	-2,517.13%	-378.24%	245.83%	-1,268.52%	-266.67%	242.59%	100.00%	-
DPS	10.00	0.00	0.00	8.00	8.00	12.00	12.03	-3.03%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	-0.25%	-	-
Horiz. %	83.13%	0.00%	0.00%	66.50%	66.50%	99.75%	100.00%	-
NAPS	6.5082	6.1783	6.1283	6.2783	6.3884	6.4491	5.8125	1.90%
YoY %	5.34%	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-	-
Horiz. %	111.97%	106.29%	105.43%	108.01%	109.91%	110.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.54	3.53	3.71	4.72	4.03	4.97	4.80	-
P/RPS	0.63	1.12	1.66	1.76	1.53	1.50	1.85	-16.42%
YoY %	-43.75%	-32.53%	-5.68%	15.03%	2.00%	-18.92%	-	-
Horiz. %	34.05%	60.54%	89.73%	95.14%	82.70%	81.08%	100.00%	-
P/EPS	6.51	43.22	-69.81	17.22	69.97	-94.91	-222.22	-
YoY %	-84.94%	161.91%	-505.40%	-75.39%	173.72%	57.29%	-	-
Horiz. %	-2.93%	-19.45%	31.41%	-7.75%	-31.49%	42.71%	100.00%	-
EY	15.36	2.31	-1.43	5.81	1.43	-1.05	-0.45	-
YoY %	564.94%	261.54%	-124.61%	306.29%	236.19%	-133.33%	-	-
Horiz. %	-3,413.33%	-513.33%	317.78%	-1,291.11%	-317.78%	233.33%	100.00%	-
DY	2.82	0.00	0.00	1.69	1.99	2.41	2.50	2.02%
YoY %	0.00%	0.00%	0.00%	-15.08%	-17.43%	-3.60%	-	-
Horiz. %	112.80%	0.00%	0.00%	67.60%	79.60%	96.40%	100.00%	-
P/NAPS	0.54	0.57	0.61	0.75	0.63	0.77	0.83	-6.91%
YoY %	-5.26%	-6.56%	-18.67%	19.05%	-18.18%	-7.23%	-	-
Horiz. %	65.06%	68.67%	73.49%	90.36%	75.90%	92.77%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	26/08/21	27/08/20	29/08/19	29/08/18	30/08/17	30/08/16	-
Price	3.50	3.50	3.68	4.33	3.97	5.01	4.90	-
P/RPS	0.62	1.11	1.64	1.62	1.51	1.52	1.89	-16.94%
YoY %	-44.14%	-32.32%	1.23%	7.28%	-0.66%	-19.58%	-	-
Horiz. %	32.80%	58.73%	86.77%	85.71%	79.89%	80.42%	100.00%	-
P/EPS	6.44	42.85	-69.24	15.80	68.93	-95.67	-226.85	-
YoY %	-84.97%	161.89%	-538.23%	-77.08%	172.05%	57.83%	-	-
Horiz. %	-2.84%	-18.89%	30.52%	-6.96%	-30.39%	42.17%	100.00%	-
EY	15.54	2.33	-1.44	6.33	1.45	-1.05	-0.44	-
YoY %	566.95%	261.81%	-122.75%	336.55%	238.10%	-138.64%	-	-
Horiz. %	-3,531.82%	-529.55%	327.27%	-1,438.64%	-329.55%	238.64%	100.00%	-
DY	2.86	0.00	0.00	1.85	2.02	2.40	2.45	2.61%
YoY %	0.00%	0.00%	0.00%	-8.42%	-15.83%	-2.04%	-	-
Horiz. %	116.73%	0.00%	0.00%	75.51%	82.45%	97.96%	100.00%	-
P/NAPS	0.54	0.57	0.60	0.69	0.62	0.78	0.84	-7.09%
YoY %	-5.26%	-5.00%	-13.04%	11.29%	-20.51%	-7.14%	-	-
Horiz. %	64.29%	67.86%	71.43%	82.14%	73.81%	92.86%	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