[KSENG] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	967,918	929,140	1,166,376	970,921	913,396	1,112,124	912,474	0.98%
YoY %	4.17%	-20.34%	20.13%	6.30%	-17.87%	21.88%	-	-
Horiz. %	106.08%	101.83%	127.83%	106.41%	100.10%	121.88%	100.00%	-
PBT	131,325	66,802	6,460	68,805	276,624	143,709	182,380	-5.32%
YoY %	96.59%	934.09%	-90.61%	-75.13%	92.49%	-21.20%	-	-
Horiz. %	72.01%	36.63%	3.54%	37.73%	151.67%	78.80%	100.00%	-
Tax	-40,525	-40,738	-4,573	-14,270	-22,309	-34,398	-34,728	2.60%
YoY %	0.52%	-790.84%	67.95%	36.03%	35.14%	0.95%	-	-
Horiz. %	116.69%	117.31%	13.17%	41.09%	64.24%	99.05%	100.00%	-
NP	90,800	26,064	1,886	54,534	254,314	109,310	147,652	-7.78%
YoY %	248.37%	1,281.97%	-96.54%	-78.56%	132.65%	-25.97%	-	-
Horiz. %	61.50%	17.65%	1.28%	36.93%	172.24%	74.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,996	22,262	2,982	49,869	251,370	109,117	148,148	-8.66%
YoY %	286.29%	646.55%	-94.02%	-80.16%	130.37%	-26.35%	-	-
Horiz. %	58.05%	15.03%	2.01%	33.66%	169.67%	73.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.86%	60.98%	70.79%	20.74%	8.06%	23.94%	19.04%	-
YoY %	-49.39%	-13.86%	241.32%	157.32%	-66.33%	25.74%	-	-
Horiz. %	162.08%	320.27%	371.80%	108.93%	42.33%	125.74%	100.00%	-
Total Cost	877,118	903,076	1,164,489	916,386	659,081	1,002,813	764,822	2.30%
YoY %	-2.87%	-22.45%	27.07%	39.04%	-34.28%	31.12%	-	-
Horiz. %	114.68%	118.08%	152.26%	119.82%	86.17%	131.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,209,781	2,242,119	2,332,207	2,134,651	2,142,772	1,977,399	1,916,079	2.40%
YoY %	-1.44%	-3.86%	9.25%	-0.38%	8.36%	3.20%	-	-
Horiz. %	115.33%	117.02%	121.72%	111.41%	111.83%	103.20%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	19,163	19,163	47,913	28,749	28,810	50,425	52,824	-15.54%
YoY %	0.00%	-60.00%	66.66%	-0.21%	-42.87%	-4.54%	-	-
Horiz. %	36.28%	36.28%	90.70%	54.42%	54.54%	95.46%	100.00%	-
Div Payout %	22.28%	86.08%	1,606.41%	57.65%	11.46%	46.21%	35.66%	-
YoY %	-74.12%	-94.64%	2,686.49%	403.05%	-75.20%	29.58%	-	-
Horiz. %	62.48%	241.39%	4,504.80%	161.67%	32.14%	129.58%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	2,209,781	2,242,119	2,332,207	2,134,651	2,142,772	1,977,399	1,916,079	2.40%
YoY %	-1.44%	-3.86%	9.25%	-0.38%	8.36%	3.20%	-	-
Horiz. %	115.33%	117.02%	121.72%	111.41%	111.83%	103.20%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	360,129	361,477	360,165	0.06%
YoY %	0.00%	0.00%	0.00%	0.37%	-0.37%	0.36%	-	-
Horiz. %	100.36%	100.36%	100.36%	100.36%	99.99%	100.36%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	9.38%	2.81%	0.16%	5.62%	27.84%	9.83%	16.18%	-
YoY %	233.81%	1,656.25%	-97.15%	-79.81%	183.21%	-39.25%	-	-
Horiz. %	57.97%	17.37%	0.99%	34.73%	172.06%	60.75%	100.00%	-
ROE	3.89%	0.99%	0.13%	2.34%	11.73%	5.52%	7.73%	-
YoY %	292.93%	661.54%	-94.44%	-80.05%	112.50%	-28.59%	-	-
Horiz. %	50.32%	12.81%	1.68%	30.27%	151.75%	71.41%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	269.38	258.59	324.58	270.17	253.63	308.77	253.35	1.02%
YoY %	4.17%	-20.33%	20.14%	6.52%	-17.86%	21.87%	-	-
Horiz. %	106.33%	102.07%	128.12%	106.64%	100.11%	121.87%	100.00%	-
EPS	23.93	6.20	0.83	13.88	69.80	30.29	41.13	-8.62%
YoY %	285.97%	646.99%	-94.02%	-80.11%	130.44%	-26.36%	-	-
Horiz. %	58.18%	15.07%	2.02%	33.75%	169.71%	73.64%	100.00%	-
DPS	5.33	5.33	13.33	8.00	8.00	14.00	14.67	-15.52%
YoY %	0.00%	-60.02%	66.62%	0.00%	-42.86%	-4.57%	-	-
Horiz. %	36.33%	36.33%	90.87%	54.53%	54.53%	95.43%	100.00%	-
NAPS	6.15	6.24	6.49	5.94	5.95	5.49	5.32	2.44%
YoY %	-1.44%	-3.85%	9.26%	-0.17%	8.38%	3.20%	-	-
Horiz. %	115.60%	117.29%	121.99%	111.65%	111.84%	103.20%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	267.77	257.04	322.67	268.60	252.68	307.66	252.43	0.98%
YoY %	4.17%	-20.34%	20.13%	6.30%	-17.87%	21.88%	-	-
Horiz. %	106.08%	101.83%	127.83%	106.41%	100.10%	121.88%	100.00%	-
EPS	23.79	6.16	0.83	13.80	69.54	30.19	40.98	-8.66%
YoY %	286.20%	642.17%	-93.99%	-80.16%	130.34%	-26.33%	-	-
Horiz. %	58.05%	15.03%	2.03%	33.67%	169.69%	73.67%	100.00%	-
DPS	5.30	5.30	13.26	7.95	7.97	13.95	14.61	-15.54%
YoY %	0.00%	-60.03%	66.79%	-0.25%	-42.87%	-4.52%	-	-
Horiz. %	36.28%	36.28%	90.76%	54.41%	54.55%	95.48%	100.00%	-
NAPS	6.1132	6.2027	6.4519	5.9054	5.9278	5.4703	5.3007	2.40%
YoY %	-1.44%	-3.86%	9.25%	-0.38%	8.36%	3.20%	-	-
Horiz. %	115.33%	117.02%	121.72%	111.41%	111.83%	103.20%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	4.59	4.16	4.90	4.79	5.00	6.20	5.74	-
P/RPS	1.70	1.61	1.51	1.77	1.97	2.01	2.27	-4.70%
YoY %	5.59%	6.62%	-14.69%	-10.15%	-1.99%	-11.45%	-	-
Horiz. %	74.89%	70.93%	66.52%	77.97%	86.78%	88.55%	100.00%	-
P/EPS	19.18	67.14	590.36	34.52	7.16	20.47	13.95	5.44%
YoY %	-71.43%	-88.63%	1,610.20%	382.12%	-65.02%	46.74%	-	-
Horiz. %	137.49%	481.29%	4,231.97%	247.46%	51.33%	146.74%	100.00%	-
EY	5.21	1.49	0.17	2.90	13.96	4.89	7.17	-5.18%
YoY %	249.66%	776.47%	-94.14%	-79.23%	185.48%	-31.80%	-	-
Horiz. %	72.66%	20.78%	2.37%	40.45%	194.70%	68.20%	100.00%	-
DY	1.16	1.28	2.72	1.67	1.60	2.26	2.56	-12.35%
YoY %	-9.38%	-52.94%	62.87%	4.37%	-29.20%	-11.72%	-	-
Horiz. %	45.31%	50.00%	106.25%	65.23%	62.50%	88.28%	100.00%	-
P/NAPS	0.75	0.67	0.76	0.81	0.84	1.13	1.08	-5.89%
YoY %	11.94%	-11.84%	-6.17%	-3.57%	-25.66%	4.63%	-	-
Horiz. %	69.44%	62.04%	70.37%	75.00%	77.78%	104.63%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	29/11/18	29/11/17	29/11/16	27/11/15	27/11/14	27/11/13	-
Price	4.60	4.05	4.60	4.72	5.13	5.93	7.48	-
P/RPS	1.71	1.57	1.42	1.75	2.02	1.92	2.95	-8.68%
YoY %	8.92%	10.56%	-18.86%	-13.37%	5.21%	-34.92%	-	-
Horiz. %	57.97%	53.22%	48.14%	59.32%	68.47%	65.08%	100.00%	-
P/EPS	19.22	65.37	554.21	34.01	7.35	19.57	18.18	0.93%
YoY %	-70.60%	-88.20%	1,529.55%	362.72%	-62.44%	7.65%	-	-
Horiz. %	105.72%	359.57%	3,048.46%	187.07%	40.43%	107.65%	100.00%	-
EY	5.20	1.53	0.18	2.94	13.61	5.11	5.50	-0.93%
YoY %	239.87%	750.00%	-93.88%	-78.40%	166.34%	-7.09%	-	-
Horiz. %	94.55%	27.82%	3.27%	53.45%	247.45%	92.91%	100.00%	-
DY	1.16	1.32	2.90	1.69	1.56	2.36	1.96	-8.36%
YoY %	-12.12%	-54.48%	71.60%	8.33%	-33.90%	20.41%	-	-
Horiz. %	59.18%	67.35%	147.96%	86.22%	79.59%	120.41%	100.00%	-
P/NAPS	0.75	0.65	0.71	0.79	0.86	1.08	1.41	-9.98%
YoY %	15.38%	-8.45%	-10.13%	-8.14%	-20.37%	-23.40%	-	-
Horiz. %	53.19%	46.10%	50.35%	56.03%	60.99%	76.60%	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