[KSENG] YoY Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	407,786	257,586	216,447	241,930	242,923	178,563	124,496	21.84%
YoY %	58.31%	19.01%	-10.53%	-0.41%	36.04%	43.43%	-	-
Horiz. %	327.55%	206.90%	173.86%	194.33%	195.13%	143.43%	100.00%	-
PBT	47,634	38,034	22,823	25,608	9,283	11,678	11,821	26.12%
YoY %	25.24%	66.65%	-10.88%	175.86%	-20.51%	-1.21%	-	-
Horiz. %	402.96%	321.75%	193.07%	216.63%	78.53%	98.79%	100.00%	-
Tax	-11,859	-8,563	-6,961	-7,292	-3,984	-2,319	-4,161	19.05%
YoY %	-38.49%	-23.01%	4.54%	-83.03%	-71.80%	44.27%	-	-
Horiz. %	285.00%	205.79%	167.29%	175.25%	95.75%	55.73%	100.00%	-
NP	35,775	29,471	15,862	18,316	5,299	9,359	7,660	29.25%
YoY %	21.39%	85.80%	-13.40%	245.65%	-43.38%	22.18%	-	-
Horiz. %	467.04%	384.74%	207.08%	239.11%	69.18%	122.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,435	29,767	14,605	16,828	5,299	9,359	7,660	28.43%
YoY %	15.68%	103.81%	-13.21%	217.57%	-43.38%	22.18%	-	-
Horiz. %	449.54%	388.60%	190.67%	219.69%	69.18%	122.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.90%	22.51%	30.50%	28.48%	42.92%	19.86%	35.20%	-
YoY %	10.62%	-26.20%	7.09%	-33.64%	116.11%	-43.58%	-	-
Horiz. %	70.74%	63.95%	86.65%	80.91%	121.93%	56.42%	100.00%	-
Total Cost	372,011	228,115	200,585	223,614	237,624	169,204	116,836	21.26%
YoY %	63.08%	13.72%	-10.30%	-5.90%	40.44%	44.82%	-	-
Horiz. %	318.40%	195.24%	171.68%	191.39%	203.38%	144.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,111,115	1,056,058	1,017,561	944,477	918,333	914,302	908,132	3.41%
YoY %	5.21%	3.78%	7.74%	2.85%	0.44%	0.68%	-	-
Horiz. %	122.35%	116.29%	112.05%	104.00%	101.12%	100.68%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	19,157	17,960	15,562	14,382	7,193	9,598	7,249	17.56%
YoY %	6.66%	15.41%	8.20%	99.94%	-25.06%	32.40%	-	-
Horiz. %	264.27%	247.76%	214.68%	198.40%	99.23%	132.40%	100.00%	-
Div Payout %	55.63%	60.34%	106.56%	85.47%	135.75%	102.56%	94.64%	-
YoY %	-7.81%	-43.37%	24.68%	-37.04%	32.36%	8.37%	-	-
Horiz. %	58.78%	63.76%	112.60%	90.31%	143.44%	108.37%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,111,115	1,056,058	1,017,561	944,477	918,333	914,302	908,132	3.41%
YoY %	5.21%	3.78%	7.74%	2.85%	0.44%	0.68%	-	-
Horiz. %	122.35%	116.29%	112.05%	104.00%	101.12%	100.68%	100.00%	-
NOSH	239,464	239,469	239,426	239,715	239,773	239,974	241,640	-0.15%
YoY %	-0.00%	0.02%	-0.12%	-0.02%	-0.08%	-0.69%	-	-
Horiz. %	99.10%	99.10%	99.08%	99.20%	99.23%	99.31%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.77%	11.44%	7.33%	7.57%	2.18%	5.24%	6.15%	-
YoY %	-23.34%	56.07%	-3.17%	247.25%	-58.40%	-14.80%	-	-
Horiz. %	142.60%	186.02%	119.19%	123.09%	35.45%	85.20%	100.00%	-
ROE	3.10%	2.82%	1.44%	1.78%	0.58%	1.02%	0.84%	-
YoY %	9.93%	95.83%	-19.10%	206.90%	-43.14%	21.43%	-	-
Horiz. %	369.05%	335.71%	171.43%	211.90%	69.05%	121.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	170.29	107.57	90.40	100.92	101.31	74.41	51.52	22.02%
YoY %	58.31%	18.99%	-10.42%	-0.38%	36.15%	44.43%	-	-
Horiz. %	330.53%	208.79%	175.47%	195.89%	196.64%	144.43%	100.00%	-
EPS	14.38	12.43	6.10	7.02	2.21	3.90	3.17	28.63%
YoY %	15.69%	103.77%	-13.11%	217.65%	-43.33%	23.03%	-	-
Horiz. %	453.63%	392.11%	192.43%	221.45%	69.72%	123.03%	100.00%	-
DPS	8.00	7.50	6.50	6.00	3.00	4.00	3.00	17.74%
YoY %	6.67%	15.38%	8.33%	100.00%	-25.00%	33.33%	-	-
Horiz. %	266.67%	250.00%	216.67%	200.00%	100.00%	133.33%	100.00%	-
NAPS	4.64	4.41	4.25	3.94	3.83	3.81	3.7582	3.57%
YoY %	5.22%	3.76%	7.87%	2.87%	0.52%	1.38%	-	-
Horiz. %	123.46%	117.34%	113.09%	104.84%	101.91%	101.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 239,715
RPS	112.81	71.26	59.88	66.93	67.20	49.40	34.44	21.84%
YoY %	58.31%	19.00%	-10.53%	-0.40%	36.03%	43.44%	-	-
Horiz. %	327.56%	206.91%	173.87%	194.34%	195.12%	143.44%	100.00%	-
EPS	9.53	8.23	4.04	4.66	1.47	2.59	2.12	28.43%
YoY %	15.80%	103.71%	-13.30%	217.01%	-43.24%	22.17%	-	-
Horiz. %	449.53%	388.21%	190.57%	219.81%	69.34%	122.17%	100.00%	-
DPS	5.30	4.97	4.31	3.98	1.99	2.66	2.01	17.52%
YoY %	6.64%	15.31%	8.29%	100.00%	-25.19%	32.34%	-	-
Horiz. %	263.68%	247.26%	214.43%	198.01%	99.00%	132.34%	100.00%	-
NAPS	3.0738	2.9215	2.815	2.6128	2.5405	2.5294	2.5123	3.41%
YoY %	5.21%	3.78%	7.74%	2.85%	0.44%	0.68%	-	-
Horiz. %	122.35%	116.29%	112.05%	104.00%	101.12%	100.68%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.89	3.25	2.13	1.33	1.24	0.87	0.89	-
P/RPS	1.70	3.02	2.36	1.32	1.22	1.17	1.73	-0.29%
YoY %	-43.71%	27.97%	78.79%	8.20%	4.27%	-32.37%	-	-
Horiz. %	98.27%	174.57%	136.42%	76.30%	70.52%	67.63%	100.00%	-
P/EPS	20.10	26.15	34.92	18.95	56.11	22.31	28.08	-5.41%
YoY %	-23.14%	-25.11%	84.27%	-66.23%	151.50%	-20.55%	-	-
Horiz. %	71.58%	93.13%	124.36%	67.49%	199.82%	79.45%	100.00%	-
EY	4.98	3.82	2.86	5.28	1.78	4.48	3.56	5.74%
YoY %	30.37%	33.57%	-45.83%	196.63%	-60.27%	25.84%	-	-
Horiz. %	139.89%	107.30%	80.34%	148.31%	50.00%	125.84%	100.00%	-
DY	2.77	2.31	3.05	4.51	2.42	4.60	3.37	-3.21%
YoY %	19.91%	-24.26%	-32.37%	86.36%	-47.39%	36.50%	-	-
Horiz. %	82.20%	68.55%	90.50%	133.83%	71.81%	136.50%	100.00%	-
P/NAPS	0.62	0.74	0.50	0.34	0.32	0.23	0.24	17.12%
YoY %	-16.22%	48.00%	47.06%	6.25%	39.13%	-4.17%	-	-
Horiz. %	258.33%	308.33%	208.33%	141.67%	133.33%	95.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	28/08/02	-
Price	2.57	2.93	2.21	1.35	1.20	0.97	0.92	-
P/RPS	1.51	2.72	2.44	1.34	1.18	1.30	1.79	-2.79%
YoY %	-44.49%	11.48%	82.09%	13.56%	-9.23%	-27.37%	-	-
Horiz. %	84.36%	151.96%	136.31%	74.86%	65.92%	72.63%	100.00%	-
P/EPS	17.87	23.57	36.23	19.23	54.30	24.87	29.02	-7.75%
YoY %	-24.18%	-34.94%	88.40%	-64.59%	118.34%	-14.30%	-	-
Horiz. %	61.58%	81.22%	124.84%	66.26%	187.11%	85.70%	100.00%	-
EY	5.60	4.24	2.76	5.20	1.84	4.02	3.45	8.40%
YoY %	32.08%	53.62%	-46.92%	182.61%	-54.23%	16.52%	-	-
Horiz. %	162.32%	122.90%	80.00%	150.72%	53.33%	116.52%	100.00%	-
DY	3.11	2.56	2.94	4.44	2.50	4.12	3.26	-0.78%
YoY %	21.48%	-12.93%	-33.78%	77.60%	-39.32%	26.38%	-	-
Horiz. %	95.40%	78.53%	90.18%	136.20%	76.69%	126.38%	100.00%	-
P/NAPS	0.55	0.66	0.52	0.34	0.31	0.25	0.24	14.80%
YoY %	-16.67%	26.92%	52.94%	9.68%	24.00%	4.17%	-	-
Horiz. %	229.17%	275.00%	216.67%	141.67%	129.17%	104.17%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

JCY

JCY INTERNATIONAL BERHAD

415

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

UCHITEC

UCHI TECHNOLOGIES BHD

342

MAYBANK

MALAYAN BANKING BHD

288

GENM

GENTING MALAYSIA BERHAD

284

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More