[KSENG] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Cumulative Result
Revenue	930,344	1,055,898	1,254,961	1,018,862	913,156	1,380,692	1,117,708	-3.00%
YoY %	-11.89%	-15.86%	23.17%	11.58%	-33.86%	23.53%	-	-
Horiz. %	83.24%	94.47%	112.28%	91.16%	81.70%	123.53%	100.00%	-
PBT	181,017	98,794	95,751	356,405	123,467	102,028	117,832	7.41%
YoY %	83.23%	3.18%	-73.13%	188.66%	21.01%	-13.41%	-	-
Horiz. %	153.62%	83.84%	81.26%	302.47%	104.78%	86.59%	100.00%	-
Tax	-33,771	-16,794	-20,839	-22,749	-24,512	-33,348	-31,678	1.07%
YoY %	-101.09%	19.41%	8.40%	7.19%	26.50%	-5.27%	-	-
Horiz. %	106.61%	53.01%	65.78%	71.81%	77.38%	105.27%	100.00%	-
NP	147,246	82,000	74,912	333,656	98,955	68,680	86,154	9.33%
YoY %	79.57%	9.46%	-77.55%	237.18%	44.08%	-20.28%	-	-
Horiz. %	170.91%	95.18%	86.95%	387.28%	114.86%	79.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,817	82,658	74,648	331,646	100,610	61,888	84,426	9.89%
YoY %	80.04%	10.73%	-77.49%	229.64%	62.57%	-26.70%	-	-
Horiz. %	176.27%	97.91%	88.42%	392.82%	119.17%	73.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.66%	17.00%	21.76%	6.38%	19.85%	32.69%	26.88%	-
YoY %	9.76%	-21.88%	241.07%	-67.86%	-39.28%	21.61%	-	-
Horiz. %	69.42%	63.24%	80.95%	23.74%	73.85%	121.61%	100.00%	-
Total Cost	783,098	973,898	1,180,049	685,206	814,201	1,312,012	1,031,554	-4.48%
YoY %	-19.59%	-17.47%	72.22%	-15.84%	-37.94%	27.19%	-	-
Horiz. %	75.91%	94.41%	114.40%	66.42%	78.93%	127.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,999,356	1,840,690	1,771,674	1,824,404	1,192,379	1,118,332	1,077,682	10.83%
YoY %	8.62%	3.90%	-2.89%	53.01%	6.62%	3.77%	-	-
Horiz. %	185.52%	170.80%	164.40%	169.29%	110.64%	103.77%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	39,626	36,021	36,009	23,942	23,943	29,933	27,540	6.24%
YoY %	10.01%	0.03%	50.40%	-0.00%	-20.01%	8.69%	-	-
Horiz. %	143.89%	130.80%	130.75%	86.94%	86.94%	108.69%	100.00%	-
Div Payout %	26.63%	43.58%	48.24%	7.22%	23.80%	48.37%	32.62%	-
YoY %	-38.89%	-9.66%	568.14%	-69.66%	-50.80%	48.28%	-	-
Horiz. %	81.64%	133.60%	147.88%	22.13%	72.96%	148.28%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	1,999,356	1,840,690	1,771,674	1,824,404	1,192,379	1,118,332	1,077,682	10.83%
YoY %	8.62%	3.90%	-2.89%	53.01%	6.62%	3.77%	-	-
Horiz. %	185.52%	170.80%	164.40%	169.29%	110.64%	103.77%	100.00%	-
NOSH	360,244	360,213	360,096	239,423	239,433	239,471	239,485	7.03%
YoY %	0.01%	0.03%	50.40%	-0.00%	-0.02%	-0.01%	-	-
Horiz. %	150.42%	150.41%	150.36%	99.97%	99.98%	99.99%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	15.83%	7.77%	5.97%	32.75%	10.84%	4.97%	7.71%	-
YoY %	103.73%	30.15%	-81.77%	202.12%	118.11%	-35.54%	-	-
Horiz. %	205.32%	100.78%	77.43%	424.77%	140.60%	64.46%	100.00%	-
ROE	7.44%	4.49%	4.21%	18.18%	8.44%	5.53%	7.83%	-
YoY %	65.70%	6.65%	-76.84%	115.40%	52.62%	-29.37%	-	-
Horiz. %	95.02%	57.34%	53.77%	232.18%	107.79%	70.63%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	258.25	293.13	348.51	425.55	381.38	576.56	466.71	-9.38%
YoY %	-11.90%	-15.89%	-18.10%	11.58%	-33.85%	23.54%	-	-
Horiz. %	55.33%	62.81%	74.67%	91.18%	81.72%	123.54%	100.00%	-
EPS	41.31	22.95	20.73	92.25	42.02	25.84	35.25	2.67%
YoY %	80.00%	10.71%	-77.53%	119.54%	62.62%	-26.70%	-	-
Horiz. %	117.19%	65.11%	58.81%	261.70%	119.21%	73.30%	100.00%	-
DPS	11.00	10.00	10.00	10.00	10.00	12.50	11.50	-0.73%
YoY %	10.00%	0.00%	0.00%	0.00%	-20.00%	8.70%	-	-
Horiz. %	95.65%	86.96%	86.96%	86.96%	86.96%	108.70%	100.00%	-
NAPS	5.55	5.11	4.92	7.62	4.98	4.67	4.50	3.55%
YoY %	8.61%	3.86%	-35.43%	53.01%	6.64%	3.78%	-	-
Horiz. %	123.33%	113.56%	109.33%	169.33%	110.67%	103.78%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,483
RPS	258.85	293.79	349.17	283.48	254.07	384.15	310.98	-3.00%
YoY %	-11.89%	-15.86%	23.17%	11.58%	-33.86%	23.53%	-	-
Horiz. %	83.24%	94.47%	112.28%	91.16%	81.70%	123.53%	100.00%	-
EPS	41.41	23.00	20.77	92.27	27.99	17.22	23.49	9.90%
YoY %	80.04%	10.74%	-77.49%	229.65%	62.54%	-26.69%	-	-
Horiz. %	176.29%	97.91%	88.42%	392.81%	119.16%	73.31%	100.00%	-
DPS	11.03	10.02	10.02	6.66	6.66	8.33	7.66	6.25%
YoY %	10.08%	0.00%	50.45%	0.00%	-20.05%	8.75%	-	-
Horiz. %	143.99%	130.81%	130.81%	86.95%	86.95%	108.75%	100.00%	-
NAPS	5.5629	5.1214	4.9294	5.0761	3.3176	3.1116	2.9985	10.83%
YoY %	8.62%	3.89%	-2.89%	53.01%	6.62%	3.77%	-	-
Horiz. %	185.52%	170.80%	164.40%	169.29%	110.64%	103.77%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	6.88	4.56	3.95	4.50	2.60	1.93	3.25	-
P/RPS	2.66	1.56	1.13	1.06	0.68	0.33	0.70	24.89%
YoY %	70.51%	38.05%	6.60%	55.88%	106.06%	-52.86%	-	-
Horiz. %	380.00%	222.86%	161.43%	151.43%	97.14%	47.14%	100.00%	-
P/EPS	16.65	19.87	19.05	3.25	6.19	7.47	9.22	10.34%
YoY %	-16.21%	4.30%	486.15%	-47.50%	-17.14%	-18.98%	-	-
Horiz. %	180.59%	215.51%	206.62%	35.25%	67.14%	81.02%	100.00%	-
EY	6.00	5.03	5.25	30.78	16.16	13.39	10.85	-9.39%
YoY %	19.28%	-4.19%	-82.94%	90.47%	20.69%	23.41%	-	-
Horiz. %	55.30%	46.36%	48.39%	283.69%	148.94%	123.41%	100.00%	-
DY	1.60	2.19	2.53	2.22	3.85	6.48	3.54	-12.38%
YoY %	-26.94%	-13.44%	13.96%	-42.34%	-40.59%	83.05%	-	-
Horiz. %	45.20%	61.86%	71.47%	62.71%	108.76%	183.05%	100.00%	-
P/NAPS	1.24	0.89	0.80	0.59	0.52	0.41	0.72	9.47%
YoY %	39.33%	11.25%	35.59%	13.46%	26.83%	-43.06%	-	-
Horiz. %	172.22%	123.61%	111.11%	81.94%	72.22%	56.94%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	25/02/13	27/02/12	24/02/11	25/02/10	25/02/09	26/02/08	-
Price	6.49	4.18	4.16	4.35	2.73	2.00	2.99	-
P/RPS	2.51	1.43	1.19	1.02	0.72	0.35	0.64	25.55%
YoY %	75.52%	20.17%	16.67%	41.67%	105.71%	-45.31%	-	-
Horiz. %	392.19%	223.44%	185.94%	159.38%	112.50%	54.69%	100.00%	-
P/EPS	15.71	18.22	20.07	3.14	6.50	7.74	8.48	10.81%
YoY %	-13.78%	-9.22%	539.17%	-51.69%	-16.02%	-8.73%	-	-
Horiz. %	185.26%	214.86%	236.67%	37.03%	76.65%	91.27%	100.00%	-
EY	6.37	5.49	4.98	31.84	15.39	12.92	11.79	-9.74%
YoY %	16.03%	10.24%	-84.36%	106.89%	19.12%	9.58%	-	-
Horiz. %	54.03%	46.56%	42.24%	270.06%	130.53%	109.58%	100.00%	-
DY	1.69	2.39	2.40	2.30	3.66	6.25	3.85	-12.81%
YoY %	-29.29%	-0.42%	4.35%	-37.16%	-41.44%	62.34%	-	-
Horiz. %	43.90%	62.08%	62.34%	59.74%	95.06%	162.34%	100.00%	-
P/NAPS	1.17	0.82	0.85	0.57	0.55	0.43	0.66	10.00%
YoY %	42.68%	-3.53%	49.12%	3.64%	27.91%	-34.85%	-	-
Horiz. %	177.27%	124.24%	128.79%	86.36%	83.33%	65.15%	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