[KSENG] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Annualized Quarter Result
Revenue	815,272	644,596	518,300	437,856	553,316	10.16%
YoY %	26.48%	24.37%	18.37%	-20.87%	-	-
Horiz. %	147.34%	116.50%	93.67%	79.13%	100.00%	-
PBT	45,468	18,296	28,476	15,636	20,212	22.45%
YoY %	148.51%	-35.75%	82.12%	-22.64%	-	-
Horiz. %	224.96%	90.52%	140.89%	77.36%	100.00%	-
Tax	-14,876	-7,368	-10,360	-11,484	-11,532	6.56%
YoY %	-101.90%	28.88%	9.79%	0.42%	-	-
Horiz. %	129.00%	63.89%	89.84%	99.58%	100.00%	-
NP	30,592	10,928	18,116	4,152	8,680	36.98%
YoY %	179.94%	-39.68%	336.32%	-52.17%	-	-
Horiz. %	352.44%	125.90%	208.71%	47.83%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	30,592	10,928	18,116	4,152	8,680	36.98%
YoY %	179.94%	-39.68%	336.32%	-52.17%	-	-
Horiz. %	352.44%	125.90%	208.71%	47.83%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	32.72%	40.27%	36.38%	73.45%	57.06%	-
YoY %	-18.75%	10.69%	-50.47%	28.72%	-	-
Horiz. %	57.34%	70.57%	63.76%	128.72%	100.00%	-
Total Cost	784,680	633,668	500,184	433,704	544,636	9.55%
YoY %	23.83%	26.69%	15.33%	-20.37%	-	-
Horiz. %	144.07%	116.35%	91.84%	79.63%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	918,239	908,270	903,077	897,000	898,138	0.55%
YoY %	1.10%	0.58%	0.68%	-0.13%	-	-
Horiz. %	102.24%	101.13%	100.55%	99.87%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	918,239	908,270	903,077	897,000	898,138	0.55%
YoY %	1.10%	0.58%	0.68%	-0.13%	-	-
Horiz. %	102.24%	101.13%	100.55%	99.87%	100.00%	-
NOSH	239,749	239,649	240,904	241,395	241,111	-0.14%
YoY %	0.04%	-0.52%	-0.20%	0.12%	-	-
Horiz. %	99.44%	99.39%	99.91%	100.12%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	3.75%	1.70%	3.50%	0.95%	1.57%	-
YoY %	120.59%	-51.43%	268.42%	-39.49%	-	-
Horiz. %	238.85%	108.28%	222.93%	60.51%	100.00%	-
ROE	3.33%	1.20%	2.01%	0.46%	0.97%	-
YoY %	177.50%	-40.30%	336.96%	-52.58%	-	-
Horiz. %	343.30%	123.71%	207.22%	47.42%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	340.05	268.97	215.15	181.39	229.49	10.32%
YoY %	26.43%	25.02%	18.61%	-20.96%	-	-
Horiz. %	148.18%	117.20%	93.75%	79.04%	100.00%	-
EPS	12.76	4.56	7.52	1.72	3.60	37.18%
YoY %	179.82%	-39.36%	337.21%	-52.22%	-	-
Horiz. %	354.44%	126.67%	208.89%	47.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	3.83	3.79	3.7487	3.7159	3.725	0.69%
YoY %	1.06%	1.10%	0.88%	-0.24%	-	-
Horiz. %	102.82%	101.74%	100.64%	99.76%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 241,395
RPS	225.54	178.32	143.38	121.13	153.07	10.16%
YoY %	26.48%	24.37%	18.37%	-20.87%	-	-
Horiz. %	147.34%	116.50%	93.67%	79.13%	100.00%	-
EPS	8.46	3.02	5.01	1.15	2.40	36.99%
YoY %	180.13%	-39.72%	335.65%	-52.08%	-	-
Horiz. %	352.50%	125.83%	208.75%	47.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.5402	2.5127	2.4983	2.4815	2.4846	0.55%
YoY %	1.09%	0.58%	0.68%	-0.12%	-	-
Horiz. %	102.24%	101.13%	100.55%	99.88%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.17	0.80	0.86	0.85	1.50	-
P/RPS	0.34	0.30	0.40	0.47	0.65	-14.94%
YoY %	13.33%	-25.00%	-14.89%	-27.69%	-	-
Horiz. %	52.31%	46.15%	61.54%	72.31%	100.00%	-
P/EPS	9.17	17.54	11.44	49.42	41.67	-31.49%
YoY %	-47.72%	53.32%	-76.85%	18.60%	-	-
Horiz. %	22.01%	42.09%	27.45%	118.60%	100.00%	-
EY	10.91	5.70	8.74	2.02	2.40	45.97%
YoY %	91.40%	-34.78%	332.67%	-15.83%	-	-
Horiz. %	454.58%	237.50%	364.17%	84.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.31	0.21	0.23	0.23	0.40	-6.16%
YoY %	47.62%	-8.70%	0.00%	-42.50%	-	-
Horiz. %	77.50%	52.50%	57.50%	57.50%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/05/04	30/05/03	31/05/02	29/05/01	31/05/00	-
Price	1.07	0.87	0.89	0.91	1.41	-
P/RPS	0.31	0.32	0.41	0.50	0.61	-15.55%
YoY %	-3.12%	-21.95%	-18.00%	-18.03%	-	-
Horiz. %	50.82%	52.46%	67.21%	81.97%	100.00%	-
P/EPS	8.39	19.08	11.84	52.91	39.17	-31.95%
YoY %	-56.03%	61.15%	-77.62%	35.08%	-	-
Horiz. %	21.42%	48.71%	30.23%	135.08%	100.00%	-
EY	11.93	5.24	8.45	1.89	2.55	47.03%
YoY %	127.67%	-37.99%	347.09%	-25.88%	-	-
Horiz. %	467.84%	205.49%	331.37%	74.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.28	0.23	0.24	0.24	0.38	-7.34%
YoY %	21.74%	-4.17%	0.00%	-36.84%	-	-
Horiz. %	73.68%	60.53%	63.16%	63.16%	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