[KSENG] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	535,617	457,738	532,445	617,715	473,709	450,881	736,324	-5.16%
YoY %	17.01%	-14.03%	-13.80%	30.40%	5.06%	-38.77%	-	-
Horiz. %	72.74%	62.17%	72.31%	83.89%	64.33%	61.23%	100.00%	-
PBT	48,708	88,014	54,583	41,523	39,124	62,772	81,686	-8.25%
YoY %	-44.66%	61.25%	31.45%	6.13%	-37.67%	-23.15%	-	-
Horiz. %	59.63%	107.75%	66.82%	50.83%	47.90%	76.85%	100.00%	-
Tax	-13,572	-18,110	-12,530	-9,856	-10,050	-12,512	-21,849	-7.62%
YoY %	25.06%	-44.53%	-27.13%	1.93%	19.68%	42.73%	-	-
Horiz. %	62.12%	82.89%	57.35%	45.11%	46.00%	57.27%	100.00%	-
NP	35,136	69,904	42,053	31,667	29,074	50,260	59,837	-8.48%
YoY %	-49.74%	66.23%	32.80%	8.92%	-42.15%	-16.01%	-	-
Horiz. %	58.72%	116.82%	70.28%	52.92%	48.59%	83.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,922	68,552	40,608	30,676	26,571	49,436	55,965	-7.55%
YoY %	-49.06%	68.81%	32.38%	15.45%	-46.25%	-11.67%	-	-
Horiz. %	62.40%	122.49%	72.56%	54.81%	47.48%	88.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.86%	20.58%	22.96%	23.74%	25.69%	19.93%	26.75%	-
YoY %	35.37%	-10.37%	-3.29%	-7.59%	28.90%	-25.50%	-	-
Horiz. %	104.15%	76.93%	85.83%	88.75%	96.04%	74.50%	100.00%	-
Total Cost	500,481	387,834	490,392	586,048	444,635	400,621	676,487	-4.89%
YoY %	29.05%	-20.91%	-16.32%	31.80%	10.99%	-40.78%	-	-
Horiz. %	73.98%	57.33%	72.49%	86.63%	65.73%	59.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,954,911	1,891,213	1,815,564	1,811,036	1,651,710	1,156,299	1,111,157	9.86%
YoY %	3.37%	4.17%	0.25%	9.65%	42.84%	4.06%	-	-
Horiz. %	175.93%	170.20%	163.39%	162.99%	148.65%	104.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	23,401	21,613	21,613	21,602	14,362	14,363	19,157	3.38%
YoY %	8.27%	0.00%	0.05%	50.41%	-0.01%	-25.02%	-	-
Horiz. %	122.15%	112.82%	112.82%	112.76%	74.97%	74.98%	100.00%	-
Div Payout %	67.01%	31.53%	53.23%	70.42%	54.05%	29.06%	34.23%	-
YoY %	112.53%	-40.77%	-24.41%	30.29%	85.99%	-15.10%	-	-
Horiz. %	195.76%	92.11%	155.51%	205.73%	157.90%	84.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,954,911	1,891,213	1,815,564	1,811,036	1,651,710	1,156,299	1,111,157	9.86%
YoY %	3.37%	4.17%	0.25%	9.65%	42.84%	4.06%	-	-
Horiz. %	175.93%	170.20%	163.39%	162.99%	148.65%	104.06%	100.00%	-
NOSH	360,020	360,231	361,477	360,046	239,378	239,399	239,473	7.02%
YoY %	-0.06%	-0.34%	0.40%	50.41%	-0.01%	-0.03%	-	-
Horiz. %	150.34%	150.43%	150.95%	150.35%	99.96%	99.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.56%	15.27%	7.90%	5.13%	6.14%	11.15%	8.13%	-
YoY %	-57.04%	93.29%	54.00%	-16.45%	-44.93%	37.15%	-	-
Horiz. %	80.69%	187.82%	97.17%	63.10%	75.52%	137.15%	100.00%	-
ROE	1.79%	3.62%	2.24%	1.69%	1.61%	4.28%	5.04%	-
YoY %	-50.55%	61.61%	32.54%	4.97%	-62.38%	-15.08%	-	-
Horiz. %	35.52%	71.83%	44.44%	33.53%	31.94%	84.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	148.77	127.07	147.81	171.57	197.89	188.34	307.48	-11.39%
YoY %	17.08%	-14.03%	-13.85%	-13.30%	5.07%	-38.75%	-	-
Horiz. %	48.38%	41.33%	48.07%	55.80%	64.36%	61.25%	100.00%	-
EPS	9.70	19.03	11.27	8.52	11.10	20.65	23.37	-13.62%
YoY %	-49.03%	68.86%	32.28%	-23.24%	-46.25%	-11.64%	-	-
Horiz. %	41.51%	81.43%	48.22%	36.46%	47.50%	88.36%	100.00%	-
DPS	6.50	6.00	6.00	6.00	6.00	6.00	8.00	-3.39%
YoY %	8.33%	0.00%	0.00%	0.00%	0.00%	-25.00%	-	-
Horiz. %	81.25%	75.00%	75.00%	75.00%	75.00%	75.00%	100.00%	-
NAPS	5.43	5.25	5.04	5.03	6.90	4.83	4.64	2.65%
YoY %	3.43%	4.17%	0.20%	-27.10%	42.86%	4.09%	-	-
Horiz. %	117.03%	113.15%	108.62%	108.41%	148.71%	104.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 360,351
RPS	149.03	127.36	148.14	171.87	131.80	125.45	204.87	-5.16%
YoY %	17.01%	-14.03%	-13.81%	30.40%	5.06%	-38.77%	-	-
Horiz. %	72.74%	62.17%	72.31%	83.89%	64.33%	61.23%	100.00%	-
EPS	9.72	19.07	11.30	8.54	7.39	13.75	15.57	-7.54%
YoY %	-49.03%	68.76%	32.32%	15.56%	-46.25%	-11.69%	-	-
Horiz. %	62.43%	122.48%	72.58%	54.85%	47.46%	88.31%	100.00%	-
DPS	6.51	6.01	6.01	6.01	4.00	4.00	5.33	3.38%
YoY %	8.32%	0.00%	0.00%	50.25%	0.00%	-24.95%	-	-
Horiz. %	122.14%	112.76%	112.76%	112.76%	75.05%	75.05%	100.00%	-
NAPS	5.4392	5.262	5.0515	5.0389	4.5956	3.2172	3.0916	9.86%
YoY %	3.37%	4.17%	0.25%	9.65%	42.84%	4.06%	-	-
Horiz. %	175.93%	170.20%	163.39%	162.99%	148.65%	104.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	6.79	5.01	3.90	4.24	3.35	2.41	2.89	-
P/RPS	4.56	3.94	2.64	2.47	1.69	1.28	0.94	30.09%
YoY %	15.74%	49.24%	6.88%	46.15%	32.03%	36.17%	-	-
Horiz. %	485.11%	419.15%	280.85%	262.77%	179.79%	136.17%	100.00%	-
P/EPS	70.00	26.33	34.60	49.77	30.18	11.67	12.37	33.47%
YoY %	165.86%	-23.90%	-30.48%	64.91%	158.61%	-5.66%	-	-
Horiz. %	565.89%	212.85%	279.71%	402.34%	243.98%	94.34%	100.00%	-
EY	1.43	3.80	2.89	2.01	3.31	8.57	8.09	-25.07%
YoY %	-62.37%	31.49%	43.78%	-39.27%	-61.38%	5.93%	-	-
Horiz. %	17.68%	46.97%	35.72%	24.85%	40.91%	105.93%	100.00%	-
DY	0.96	1.20	1.54	1.42	1.79	2.49	2.77	-16.18%
YoY %	-20.00%	-22.08%	8.45%	-20.67%	-28.11%	-10.11%	-	-
Horiz. %	34.66%	43.32%	55.60%	51.26%	64.62%	89.89%	100.00%	-
P/NAPS	1.25	0.95	0.77	0.84	0.49	0.50	0.62	12.39%
YoY %	31.58%	23.38%	-8.33%	71.43%	-2.00%	-19.35%	-	-
Horiz. %	201.61%	153.23%	124.19%	135.48%	79.03%	80.65%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	29/08/13	27/08/12	24/08/11	24/08/10	27/08/09	12/09/08	-
Price	6.47	5.47	4.08	3.86	3.83	2.53	2.57	-
P/RPS	4.35	4.30	2.76	2.25	1.94	1.34	0.84	31.51%
YoY %	1.16%	55.80%	22.67%	15.98%	44.78%	59.52%	-	-
Horiz. %	517.86%	511.90%	328.57%	267.86%	230.95%	159.52%	100.00%	-
P/EPS	66.70	28.74	36.19	45.31	34.50	12.25	11.00	35.01%
YoY %	132.08%	-20.59%	-20.13%	31.33%	181.63%	11.36%	-	-
Horiz. %	606.36%	261.27%	329.00%	411.91%	313.64%	111.36%	100.00%	-
EY	1.50	3.48	2.76	2.21	2.90	8.16	9.09	-25.92%
YoY %	-56.90%	26.09%	24.89%	-23.79%	-64.46%	-10.23%	-	-
Horiz. %	16.50%	38.28%	30.36%	24.31%	31.90%	89.77%	100.00%	-
DY	1.00	1.10	1.47	1.55	1.57	2.37	3.11	-17.22%
YoY %	-9.09%	-25.17%	-5.16%	-1.27%	-33.76%	-23.79%	-	-
Horiz. %	32.15%	35.37%	47.27%	49.84%	50.48%	76.21%	100.00%	-
P/NAPS	1.19	1.04	0.81	0.77	0.56	0.52	0.55	13.72%
YoY %	14.42%	28.40%	5.19%	37.50%	7.69%	-5.45%	-	-
Horiz. %	216.36%	189.09%	147.27%	140.00%	101.82%	94.55%	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