[KSENG] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	1,271,009	990,226	915,029	1,461,910	1,064,641	791,748	811,118	7.76%
YoY %	28.36%	8.22%	-37.41%	37.31%	34.47%	-2.39%	-	-
Horiz. %	156.70%	122.08%	112.81%	180.23%	131.26%	97.61%	100.00%	-
PBT	100,172	425,348	133,894	137,681	108,577	68,221	79,253	3.97%
YoY %	-76.45%	217.68%	-2.75%	26.80%	59.15%	-13.92%	-	-
Horiz. %	126.40%	536.70%	168.95%	173.72%	137.00%	86.08%	100.00%	-
Tax	-24,388	-19,990	-26,840	-43,540	-30,018	-19,662	-20,284	3.11%
YoY %	-22.00%	25.52%	38.36%	-45.05%	-52.67%	3.07%	-	-
Horiz. %	120.23%	98.55%	132.32%	214.65%	147.99%	96.93%	100.00%	-
NP	75,784	405,357	107,054	94,141	78,558	48,558	58,969	4.26%
YoY %	-81.30%	278.65%	13.72%	19.84%	61.78%	-17.66%	-	-
Horiz. %	128.51%	687.41%	181.54%	159.64%	133.22%	82.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,086	401,454	100,901	88,930	77,405	45,053	59,344	3.76%
YoY %	-81.55%	297.87%	13.46%	14.89%	71.81%	-24.08%	-	-
Horiz. %	124.84%	676.49%	170.03%	149.86%	130.43%	75.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.35%	4.70%	20.05%	31.62%	27.65%	28.82%	25.59%	-
YoY %	418.09%	-76.56%	-36.59%	14.36%	-4.06%	12.62%	-	-
Horiz. %	95.15%	18.37%	78.35%	123.56%	108.05%	112.62%	100.00%	-
Total Cost	1,195,225	584,869	807,974	1,367,769	986,082	743,189	752,149	8.02%
YoY %	104.36%	-27.61%	-40.93%	38.71%	32.68%	-1.19%	-	-
Horiz. %	158.91%	77.76%	107.42%	181.85%	131.10%	98.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,764,539	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	958,191	10.70%
YoY %	1.38%	48.33%	4.25%	5.14%	4.45%	6.97%	-	-
Horiz. %	184.15%	181.65%	122.47%	117.47%	111.73%	106.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	48,014	31,922	31,930	39,915	36,722	33,526	31,939	7.02%
YoY %	50.41%	-0.03%	-20.01%	8.70%	9.53%	4.97%	-	-
Horiz. %	150.33%	99.95%	99.97%	124.97%	114.98%	104.97%	100.00%	-
Div Payout %	64.81%	7.95%	31.65%	44.88%	47.44%	74.42%	53.82%	-
YoY %	715.22%	-74.88%	-29.48%	-5.40%	-36.25%	38.28%	-	-
Horiz. %	120.42%	14.77%	58.81%	83.39%	88.15%	138.28%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,764,539	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	958,191	10.70%
YoY %	1.38%	48.33%	4.25%	5.14%	4.45%	6.97%	-	-
Horiz. %	184.15%	181.65%	122.47%	117.47%	111.73%	106.97%	100.00%	-
NOSH	360,110	239,417	239,481	239,490	239,496	239,475	239,547	7.02%
YoY %	50.41%	-0.03%	-0.00%	-0.00%	0.01%	-0.03%	-	-
Horiz. %	150.33%	99.95%	99.97%	99.98%	99.98%	99.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.96%	40.94%	11.70%	6.44%	7.38%	6.13%	7.27%	-
YoY %	-85.44%	249.91%	81.68%	-12.74%	20.39%	-15.68%	-	-
Horiz. %	81.98%	563.14%	160.94%	88.58%	101.51%	84.32%	100.00%	-
ROE	4.20%	23.06%	8.60%	7.90%	7.23%	4.40%	6.19%	-
YoY %	-81.79%	168.14%	8.86%	9.27%	64.32%	-28.92%	-	-
Horiz. %	67.85%	372.54%	138.93%	127.63%	116.80%	71.08%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	352.95	413.60	382.09	610.43	444.53	330.62	338.60	0.69%
YoY %	-14.66%	8.25%	-37.41%	37.32%	34.45%	-2.36%	-	-
Horiz. %	104.24%	122.15%	112.84%	180.28%	131.28%	97.64%	100.00%	-
EPS	20.57	167.68	42.13	37.13	32.32	18.81	24.77	-3.04%
YoY %	-87.73%	298.01%	13.47%	14.88%	71.82%	-24.06%	-	-
Horiz. %	83.04%	676.95%	170.08%	149.90%	130.48%	75.94%	100.00%	-
DPS	13.33	13.33	13.33	16.67	15.33	14.00	13.33	0.00%
YoY %	0.00%	0.00%	-20.04%	8.74%	9.50%	5.03%	-	-
Horiz. %	100.00%	100.00%	100.00%	125.06%	115.00%	105.03%	100.00%	-
NAPS	4.90	7.27	4.90	4.70	4.47	4.28	4.00	3.43%
YoY %	-32.60%	48.37%	4.26%	5.15%	4.44%	7.00%	-	-
Horiz. %	122.50%	181.75%	122.50%	117.50%	111.75%	107.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 239,575
RPS	351.62	273.94	253.14	404.43	294.53	219.03	224.39	7.76%
YoY %	28.36%	8.22%	-37.41%	37.31%	34.47%	-2.39%	-	-
Horiz. %	156.70%	122.08%	112.81%	180.24%	131.26%	97.61%	100.00%	-
EPS	20.50	111.06	27.91	24.60	21.41	12.46	16.42	3.76%
YoY %	-81.54%	297.92%	13.46%	14.90%	71.83%	-24.12%	-	-
Horiz. %	124.85%	676.37%	169.98%	149.82%	130.39%	75.88%	100.00%	-
DPS	13.28	8.83	8.83	11.04	10.16	9.27	8.84	7.01%
YoY %	50.40%	0.00%	-20.02%	8.66%	9.60%	4.86%	-	-
Horiz. %	150.23%	99.89%	99.89%	124.89%	114.93%	104.86%	100.00%	-
NAPS	4.8815	4.8151	3.2463	3.1139	2.9616	2.8355	2.6508	10.70%
YoY %	1.38%	48.33%	4.25%	5.14%	4.45%	6.97%	-	-
Horiz. %	184.15%	181.65%	122.46%	117.47%	111.72%	106.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.74	3.77	2.54	2.53	2.97	2.12	1.48	-
P/RPS	1.06	0.91	0.66	0.41	0.67	0.64	0.44	15.77%
YoY %	16.48%	37.88%	60.98%	-38.81%	4.69%	45.45%	-	-
Horiz. %	240.91%	206.82%	150.00%	93.18%	152.27%	145.45%	100.00%	-
P/EPS	18.18	2.25	6.03	6.81	9.19	11.27	5.97	20.38%
YoY %	708.00%	-62.69%	-11.45%	-25.90%	-18.46%	88.78%	-	-
Horiz. %	304.52%	37.69%	101.01%	114.07%	153.94%	188.78%	100.00%	-
EY	5.50	44.48	16.59	14.68	10.88	8.87	16.74	-16.92%
YoY %	-87.63%	168.11%	13.01%	34.93%	22.66%	-47.01%	-	-
Horiz. %	32.86%	265.71%	99.10%	87.69%	64.99%	52.99%	100.00%	-
DY	3.57	3.54	5.25	6.59	5.16	6.60	9.01	-14.29%
YoY %	0.85%	-32.57%	-20.33%	27.71%	-21.82%	-26.75%	-	-
Horiz. %	39.62%	39.29%	58.27%	73.14%	57.27%	73.25%	100.00%	-
P/NAPS	0.76	0.52	0.52	0.54	0.66	0.50	0.37	12.74%
YoY %	46.15%	0.00%	-3.70%	-18.18%	32.00%	35.14%	-	-
Horiz. %	205.41%	140.54%	140.54%	145.95%	178.38%	135.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	29/11/10	19/11/09	24/11/08	28/11/07	23/11/06	30/11/05	-
Price	3.74	4.00	2.65	1.93	3.12	2.25	1.36	-
P/RPS	1.06	0.97	0.69	0.32	0.70	0.68	0.40	17.62%
YoY %	9.28%	40.58%	115.62%	-54.29%	2.94%	70.00%	-	-
Horiz. %	265.00%	242.50%	172.50%	80.00%	175.00%	170.00%	100.00%	-
P/EPS	18.18	2.39	6.29	5.20	9.65	11.96	5.49	22.07%
YoY %	660.67%	-62.00%	20.96%	-46.11%	-19.31%	117.85%	-	-
Horiz. %	331.15%	43.53%	114.57%	94.72%	175.77%	217.85%	100.00%	-
EY	5.50	41.92	15.90	19.24	10.36	8.36	18.22	-18.08%
YoY %	-86.88%	163.65%	-17.36%	85.71%	23.92%	-54.12%	-	-
Horiz. %	30.19%	230.08%	87.27%	105.60%	56.86%	45.88%	100.00%	-
DY	3.57	3.33	5.03	8.64	4.91	6.22	9.80	-15.48%
YoY %	7.21%	-33.80%	-41.78%	75.97%	-21.06%	-36.53%	-	-
Horiz. %	36.43%	33.98%	51.33%	88.16%	50.10%	63.47%	100.00%	-
P/NAPS	0.76	0.55	0.54	0.41	0.70	0.53	0.34	14.33%
YoY %	38.18%	1.85%	31.71%	-41.43%	32.08%	55.88%	-	-
Horiz. %	223.53%	161.76%	158.82%	120.59%	205.88%	155.88%	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