[KSENG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	532,445	617,715	473,709	450,881	736,324	461,228	378,663	5.83%
YoY %	-13.80%	30.40%	5.06%	-38.77%	59.64%	21.80%	-	-
Horiz. %	140.61%	163.13%	125.10%	119.07%	194.45%	121.80%	100.00%	-
PBT	54,583	41,523	39,124	62,772	81,686	50,338	32,112	9.23%
YoY %	31.45%	6.13%	-37.67%	-23.15%	62.28%	56.76%	-	-
Horiz. %	169.98%	129.31%	121.84%	195.48%	254.38%	156.76%	100.00%	-
Tax	-12,530	-9,856	-10,050	-12,512	-21,849	-12,729	-10,410	3.13%
YoY %	-27.13%	1.93%	19.68%	42.73%	-71.65%	-22.28%	-	-
Horiz. %	120.37%	94.68%	96.54%	120.19%	209.88%	122.28%	100.00%	-
NP	42,053	31,667	29,074	50,260	59,837	37,609	21,702	11.64%
YoY %	32.80%	8.92%	-42.15%	-16.01%	59.10%	73.30%	-	-
Horiz. %	193.77%	145.92%	133.97%	231.59%	275.72%	173.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,608	30,676	26,571	49,436	55,965	36,735	19,281	13.20%
YoY %	32.38%	15.45%	-46.25%	-11.67%	52.35%	90.52%	-	-
Horiz. %	210.61%	159.10%	137.81%	256.40%	290.26%	190.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.96%	23.74%	25.69%	19.93%	26.75%	25.29%	32.42%	-
YoY %	-3.29%	-7.59%	28.90%	-25.50%	5.77%	-21.99%	-	-
Horiz. %	70.82%	73.23%	79.24%	61.47%	82.51%	78.01%	100.00%	-
Total Cost	490,392	586,048	444,635	400,621	676,487	423,619	356,961	5.43%
YoY %	-16.32%	31.80%	10.99%	-40.78%	59.69%	18.67%	-	-
Horiz. %	137.38%	164.18%	124.56%	112.23%	189.51%	118.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,815,564	1,811,036	1,651,710	1,156,299	1,111,157	1,056,071	1,017,940	10.11%
YoY %	0.25%	9.65%	42.84%	4.06%	5.22%	3.75%	-	-
Horiz. %	178.36%	177.91%	162.26%	113.59%	109.16%	103.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	21,613	21,602	14,362	14,363	19,157	17,960	15,568	5.61%
YoY %	0.05%	50.41%	-0.01%	-25.02%	6.66%	15.36%	-	-
Horiz. %	138.83%	138.76%	92.25%	92.26%	123.05%	115.36%	100.00%	-
Div Payout %	53.23%	70.42%	54.05%	29.06%	34.23%	48.89%	80.75%	-
YoY %	-24.41%	30.29%	85.99%	-15.10%	-29.99%	-39.46%	-	-
Horiz. %	65.92%	87.21%	66.93%	35.99%	42.39%	60.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,815,564	1,811,036	1,651,710	1,156,299	1,111,157	1,056,071	1,017,940	10.11%
YoY %	0.25%	9.65%	42.84%	4.06%	5.22%	3.75%	-	-
Horiz. %	178.36%	177.91%	162.26%	113.59%	109.16%	103.75%	100.00%	-
NOSH	361,477	360,046	239,378	239,399	239,473	239,471	239,515	7.09%
YoY %	0.40%	50.41%	-0.01%	-0.03%	0.00%	-0.02%	-	-
Horiz. %	150.92%	150.32%	99.94%	99.95%	99.98%	99.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	7.90%	5.13%	6.14%	11.15%	8.13%	8.15%	5.73%	-
YoY %	54.00%	-16.45%	-44.93%	37.15%	-0.25%	42.23%	-	-
Horiz. %	137.87%	89.53%	107.16%	194.59%	141.88%	142.23%	100.00%	-
ROE	2.24%	1.69%	1.61%	4.28%	5.04%	3.48%	1.89%	-
YoY %	32.54%	4.97%	-62.38%	-15.08%	44.83%	84.13%	-	-
Horiz. %	118.52%	89.42%	85.19%	226.46%	266.67%	184.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	147.81	171.57	197.89	188.34	307.48	192.60	158.10	-1.11%
YoY %	-13.85%	-13.30%	5.07%	-38.75%	59.65%	21.82%	-	-
Horiz. %	93.49%	108.52%	125.17%	119.13%	194.48%	121.82%	100.00%	-
EPS	11.27	8.52	11.10	20.65	23.37	15.34	8.05	5.76%
YoY %	32.28%	-23.24%	-46.25%	-11.64%	52.35%	90.56%	-	-
Horiz. %	140.00%	105.84%	137.89%	256.52%	290.31%	190.56%	100.00%	-
DPS	6.00	6.00	6.00	6.00	8.00	7.50	6.50	-1.32%
YoY %	0.00%	0.00%	0.00%	-25.00%	6.67%	15.38%	-	-
Horiz. %	92.31%	92.31%	92.31%	92.31%	123.08%	115.38%	100.00%	-
NAPS	5.04	5.03	6.90	4.83	4.64	4.41	4.25	2.87%
YoY %	0.20%	-27.10%	42.86%	4.09%	5.22%	3.76%	-	-
Horiz. %	118.59%	118.35%	162.35%	113.65%	109.18%	103.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,439
RPS	148.14	171.87	131.80	125.45	204.87	128.33	105.36	5.83%
YoY %	-13.81%	30.40%	5.06%	-38.77%	59.64%	21.80%	-	-
Horiz. %	140.60%	163.13%	125.09%	119.07%	194.45%	121.80%	100.00%	-
EPS	11.30	8.54	7.39	13.75	15.57	10.22	5.36	13.22%
YoY %	32.32%	15.56%	-46.25%	-11.69%	52.35%	90.67%	-	-
Horiz. %	210.82%	159.33%	137.87%	256.53%	290.49%	190.67%	100.00%	-
DPS	6.01	6.01	4.00	4.00	5.33	5.00	4.33	5.61%
YoY %	0.00%	50.25%	0.00%	-24.95%	6.60%	15.47%	-	-
Horiz. %	138.80%	138.80%	92.38%	92.38%	123.09%	115.47%	100.00%	-
NAPS	5.0515	5.0389	4.5956	3.2172	3.0916	2.9383	2.8322	10.11%
YoY %	0.25%	9.65%	42.84%	4.06%	5.22%	3.75%	-	-
Horiz. %	178.36%	177.91%	162.26%	113.59%	109.16%	103.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.90	4.24	3.35	2.41	2.89	3.25	2.13	-
P/RPS	2.64	2.47	1.69	1.28	0.94	1.69	1.35	11.81%
YoY %	6.88%	46.15%	32.03%	36.17%	-44.38%	25.19%	-	-
Horiz. %	195.56%	182.96%	125.19%	94.81%	69.63%	125.19%	100.00%	-
P/EPS	34.60	49.77	30.18	11.67	12.37	21.19	26.46	4.56%
YoY %	-30.48%	64.91%	158.61%	-5.66%	-41.62%	-19.92%	-	-
Horiz. %	130.76%	188.10%	114.06%	44.10%	46.75%	80.08%	100.00%	-
EY	2.89	2.01	3.31	8.57	8.09	4.72	3.78	-4.37%
YoY %	43.78%	-39.27%	-61.38%	5.93%	71.40%	24.87%	-	-
Horiz. %	76.46%	53.17%	87.57%	226.72%	214.02%	124.87%	100.00%	-
DY	1.54	1.42	1.79	2.49	2.77	2.31	3.05	-10.75%
YoY %	8.45%	-20.67%	-28.11%	-10.11%	19.91%	-24.26%	-	-
Horiz. %	50.49%	46.56%	58.69%	81.64%	90.82%	75.74%	100.00%	-
P/NAPS	0.77	0.84	0.49	0.50	0.62	0.74	0.50	7.45%
YoY %	-8.33%	71.43%	-2.00%	-19.35%	-16.22%	48.00%	-	-
Horiz. %	154.00%	168.00%	98.00%	100.00%	124.00%	148.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	24/08/11	24/08/10	27/08/09	12/09/08	29/08/07	28/08/06	-
Price	4.08	3.86	3.83	2.53	2.57	2.93	2.21	-
P/RPS	2.76	2.25	1.94	1.34	0.84	1.52	1.40	11.96%
YoY %	22.67%	15.98%	44.78%	59.52%	-44.74%	8.57%	-	-
Horiz. %	197.14%	160.71%	138.57%	95.71%	60.00%	108.57%	100.00%	-
P/EPS	36.19	45.31	34.50	12.25	11.00	19.10	27.45	4.71%
YoY %	-20.13%	31.33%	181.63%	11.36%	-42.41%	-30.42%	-	-
Horiz. %	131.84%	165.06%	125.68%	44.63%	40.07%	69.58%	100.00%	-
EY	2.76	2.21	2.90	8.16	9.09	5.24	3.64	-4.50%
YoY %	24.89%	-23.79%	-64.46%	-10.23%	73.47%	43.96%	-	-
Horiz. %	75.82%	60.71%	79.67%	224.18%	249.73%	143.96%	100.00%	-
DY	1.47	1.55	1.57	2.37	3.11	2.56	2.94	-10.90%
YoY %	-5.16%	-1.27%	-33.76%	-23.79%	21.48%	-12.93%	-	-
Horiz. %	50.00%	52.72%	53.40%	80.61%	105.78%	87.07%	100.00%	-
P/NAPS	0.81	0.77	0.56	0.52	0.55	0.66	0.52	7.65%
YoY %	5.19%	37.50%	7.69%	-5.45%	-16.67%	26.92%	-	-
Horiz. %	155.77%	148.08%	107.69%	100.00%	105.77%	126.92%	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