[KSENG] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	742,670	686,272	1,096,433	798,481	593,811	608,339	661,384	1.94%
YoY %	8.22%	-37.41%	37.31%	34.47%	-2.39%	-8.02%	-	-
Horiz. %	112.29%	103.76%	165.78%	120.73%	89.78%	91.98%	100.00%	-
PBT	319,011	100,421	103,261	81,433	51,166	59,440	42,643	39.82%
YoY %	217.67%	-2.75%	26.80%	59.15%	-13.92%	39.39%	-	-
Horiz. %	748.10%	235.49%	242.15%	190.96%	119.99%	139.39%	100.00%	-
Tax	-14,993	-20,130	-32,655	-22,514	-14,747	-15,213	-13,173	2.17%
YoY %	25.52%	38.36%	-45.04%	-52.67%	3.06%	-15.49%	-	-
Horiz. %	113.82%	152.81%	247.89%	170.91%	111.95%	115.49%	100.00%	-
NP	304,018	80,291	70,606	58,919	36,419	44,227	29,470	47.51%
YoY %	278.65%	13.72%	19.84%	61.78%	-17.65%	50.07%	-	-
Horiz. %	1,031.62%	272.45%	239.59%	199.93%	123.58%	150.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	301,091	75,676	66,698	58,054	33,790	44,508	29,470	47.27%
YoY %	297.87%	13.46%	14.89%	71.81%	-24.08%	51.03%	-	-
Horiz. %	1,021.69%	256.79%	226.33%	196.99%	114.66%	151.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.70%	20.05%	31.62%	27.65%	28.82%	25.59%	30.89%	-
YoY %	-76.56%	-36.59%	14.36%	-4.06%	12.62%	-17.16%	-	-
Horiz. %	15.22%	64.91%	102.36%	89.51%	93.30%	82.84%	100.00%	-
Total Cost	438,652	605,981	1,025,827	739,562	557,392	564,112	631,914	-5.90%
YoY %	-27.61%	-40.93%	38.71%	32.68%	-1.19%	-10.73%	-	-
Horiz. %	69.42%	95.90%	162.34%	117.04%	88.21%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	958,191	925,583	11.09%
YoY %	48.33%	4.25%	5.14%	4.45%	6.97%	3.52%	-	-
Horiz. %	188.05%	126.78%	121.61%	115.66%	110.74%	103.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	23,941	23,948	29,936	27,542	25,144	23,954	14,387	8.85%
YoY %	-0.03%	-20.00%	8.69%	9.54%	4.97%	66.50%	-	-
Horiz. %	166.41%	166.46%	208.08%	191.44%	174.77%	166.50%	100.00%	-
Div Payout %	7.95%	31.65%	44.88%	47.44%	74.42%	53.82%	48.82%	-
YoY %	-74.88%	-29.48%	-5.40%	-36.25%	38.28%	10.24%	-	-
Horiz. %	16.28%	64.83%	91.93%	97.17%	152.44%	110.24%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	958,191	925,583	11.09%
YoY %	48.33%	4.25%	5.14%	4.45%	6.97%	3.52%	-	-
Horiz. %	188.05%	126.78%	121.61%	115.66%	110.74%	103.52%	100.00%	-
NOSH	239,417	239,481	239,490	239,496	239,475	239,547	239,788	-0.02%
YoY %	-0.03%	-0.00%	-0.00%	0.01%	-0.03%	-0.10%	-	-
Horiz. %	99.85%	99.87%	99.88%	99.88%	99.87%	99.90%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	40.94%	11.70%	6.44%	7.38%	6.13%	7.27%	4.46%	-
YoY %	249.91%	81.68%	-12.74%	20.39%	-15.68%	63.00%	-	-
Horiz. %	917.94%	262.33%	144.39%	165.47%	137.44%	163.00%	100.00%	-
ROE	17.30%	6.45%	5.93%	5.42%	3.30%	4.65%	3.18%	-
YoY %	168.22%	8.77%	9.41%	64.24%	-29.03%	46.23%	-	-
Horiz. %	544.03%	202.83%	186.48%	170.44%	103.77%	146.23%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	310.20	286.57	457.82	333.40	247.96	253.95	275.82	1.97%
YoY %	8.25%	-37.41%	37.32%	34.46%	-2.36%	-7.93%	-	-
Horiz. %	112.46%	103.90%	165.99%	120.88%	89.90%	92.07%	100.00%	-
EPS	125.76	31.60	27.85	24.24	14.11	18.58	12.29	47.31%
YoY %	297.97%	13.46%	14.89%	71.79%	-24.06%	51.18%	-	-
Horiz. %	1,023.27%	257.12%	226.61%	197.23%	114.81%	151.18%	100.00%	-
DPS	10.00	10.00	12.50	11.50	10.50	10.00	6.00	8.88%
YoY %	0.00%	-20.00%	8.70%	9.52%	5.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	208.33%	191.67%	175.00%	166.67%	100.00%	-
NAPS	7.27	4.90	4.70	4.47	4.28	4.00	3.86	11.12%
YoY %	48.37%	4.26%	5.15%	4.44%	7.00%	3.63%	-	-
Horiz. %	188.34%	126.94%	121.76%	115.80%	110.88%	103.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 239,539
RPS	206.63	190.94	305.06	222.16	165.22	169.26	184.02	1.94%
YoY %	8.22%	-37.41%	37.32%	34.46%	-2.39%	-8.02%	-	-
Horiz. %	112.29%	103.76%	165.78%	120.73%	89.78%	91.98%	100.00%	-
EPS	83.77	21.06	18.56	16.15	9.40	12.38	8.20	47.27%
YoY %	297.77%	13.47%	14.92%	71.81%	-24.07%	50.98%	-	-
Horiz. %	1,021.59%	256.83%	226.34%	196.95%	114.63%	150.98%	100.00%	-
DPS	6.66	6.66	8.33	7.66	7.00	6.66	4.00	8.86%
YoY %	0.00%	-20.05%	8.75%	9.43%	5.11%	66.50%	-	-
Horiz. %	166.50%	166.50%	208.25%	191.50%	175.00%	166.50%	100.00%	-
NAPS	4.8428	3.2649	3.1318	2.9786	2.8518	2.666	2.5753	11.09%
YoY %	48.33%	4.25%	5.14%	4.45%	6.97%	3.52%	-	-
Horiz. %	188.05%	126.78%	121.61%	115.66%	110.74%	103.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.77	2.54	2.53	2.97	2.12	1.48	1.20	-
P/RPS	1.22	0.89	0.55	0.89	0.85	0.58	0.44	18.51%
YoY %	37.08%	61.82%	-38.20%	4.71%	46.55%	31.82%	-	-
Horiz. %	277.27%	202.27%	125.00%	202.27%	193.18%	131.82%	100.00%	-
P/EPS	3.00	8.04	9.08	12.25	15.02	7.97	9.76	-17.84%
YoY %	-62.69%	-11.45%	-25.88%	-18.44%	88.46%	-18.34%	-	-
Horiz. %	30.74%	82.38%	93.03%	125.51%	153.89%	81.66%	100.00%	-
EY	33.36	12.44	11.01	8.16	6.66	12.55	10.24	21.74%
YoY %	168.17%	12.99%	34.93%	22.52%	-46.93%	22.56%	-	-
Horiz. %	325.78%	121.48%	107.52%	79.69%	65.04%	122.56%	100.00%	-
DY	2.65	3.94	4.94	3.87	4.95	6.76	5.00	-10.03%
YoY %	-32.74%	-20.24%	27.65%	-21.82%	-26.78%	35.20%	-	-
Horiz. %	53.00%	78.80%	98.80%	77.40%	99.00%	135.20%	100.00%	-
P/NAPS	0.52	0.52	0.54	0.66	0.50	0.37	0.31	8.99%
YoY %	0.00%	-3.70%	-18.18%	32.00%	35.14%	19.35%	-	-
Horiz. %	167.74%	167.74%	174.19%	212.90%	161.29%	119.35%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	19/11/09	24/11/08	28/11/07	23/11/06	30/11/05	30/11/04	-
Price	4.00	2.65	1.93	3.12	2.25	1.36	1.24	-
P/RPS	1.29	0.92	0.42	0.94	0.91	0.54	0.45	19.17%
YoY %	40.22%	119.05%	-55.32%	3.30%	68.52%	20.00%	-	-
Horiz. %	286.67%	204.44%	93.33%	208.89%	202.22%	120.00%	100.00%	-
P/EPS	3.18	8.39	6.93	12.87	15.95	7.32	10.09	-17.49%
YoY %	-62.10%	21.07%	-46.15%	-19.31%	117.90%	-27.45%	-	-
Horiz. %	31.52%	83.15%	68.68%	127.55%	158.08%	72.55%	100.00%	-
EY	31.44	11.92	14.43	7.77	6.27	13.66	9.91	21.20%
YoY %	163.76%	-17.39%	85.71%	23.92%	-54.10%	37.84%	-	-
Horiz. %	317.26%	120.28%	145.61%	78.41%	63.27%	137.84%	100.00%	-
DY	2.50	3.77	6.48	3.69	4.67	7.35	4.84	-10.42%
YoY %	-33.69%	-41.82%	75.61%	-20.99%	-36.46%	51.86%	-	-
Horiz. %	51.65%	77.89%	133.88%	76.24%	96.49%	151.86%	100.00%	-
P/NAPS	0.55	0.54	0.41	0.70	0.53	0.34	0.32	9.44%
YoY %	1.85%	31.71%	-41.43%	32.08%	55.88%	6.25%	-	-
Horiz. %	171.88%	168.75%	128.12%	218.75%	165.62%	106.25%	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