[KSENG] YoY 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
Quarter Result
Revenue	288,199	368,783	234,334	236,311	407,786	257,586	216,447	4.88%
YoY %	-21.85%	57.37%	-0.84%	-42.05%	58.31%	19.01%	-	-
Horiz. %	133.15%	170.38%	108.26%	109.18%	188.40%	119.01%	100.00%	-
PBT	33,745	37,404	19,962	39,656	47,634	38,034	22,823	6.72%
YoY %	-9.78%	87.38%	-49.66%	-16.75%	25.24%	66.65%	-	-
Horiz. %	147.86%	163.89%	87.46%	173.75%	208.71%	166.65%	100.00%	-
Tax	-6,672	-8,898	-5,776	-5,336	-11,859	-8,563	-6,961	-0.70%
YoY %	25.02%	-54.05%	-8.25%	55.00%	-38.49%	-23.01%	-	-
Horiz. %	95.85%	127.83%	82.98%	76.66%	170.36%	123.01%	100.00%	-
NP	27,073	28,506	14,186	34,320	35,775	29,471	15,862	9.31%
YoY %	-5.03%	100.94%	-58.67%	-4.07%	21.39%	85.80%	-	-
Horiz. %	170.68%	179.71%	89.43%	216.37%	225.54%	185.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,395	27,711	12,728	34,192	34,435	29,767	14,605	10.35%
YoY %	-4.75%	117.72%	-62.77%	-0.71%	15.68%	103.81%	-	-
Horiz. %	180.73%	189.74%	87.15%	234.11%	235.78%	203.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.77%	23.79%	28.93%	13.46%	24.90%	22.51%	30.50%	-
YoY %	-16.90%	-17.77%	114.93%	-45.94%	10.62%	-26.20%	-	-
Horiz. %	64.82%	78.00%	94.85%	44.13%	81.64%	73.80%	100.00%	-
Total Cost	261,126	340,277	220,148	201,991	372,011	228,115	200,585	4.48%
YoY %	-23.26%	54.57%	8.99%	-45.70%	63.08%	13.72%	-	-
Horiz. %	130.18%	169.64%	109.75%	100.70%	185.46%	113.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,815,564	1,812,566	1,650,811	1,156,494	1,111,115	1,056,058	1,017,561	10.12%
YoY %	0.17%	9.80%	42.74%	4.08%	5.21%	3.78%	-	-
Horiz. %	178.42%	178.13%	162.23%	113.65%	109.19%	103.78%	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	21,621	14,354	14,366	19,157	17,960	15,562	5.62%
YoY %	-0.04%	50.63%	-0.08%	-25.01%	6.66%	15.41%	-	-
Horiz. %	138.88%	138.93%	92.24%	92.31%	123.10%	115.41%	100.00%	-
Div Payout %	81.89%	78.02%	112.78%	42.02%	55.63%	60.34%	106.56%	-
YoY %	4.96%	-30.82%	168.40%	-24.47%	-7.81%	-43.37%	-	-
Horiz. %	76.85%	73.22%	105.84%	39.43%	52.21%	56.63%	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	1,812,566	1,650,811	1,156,494	1,111,115	1,056,058	1,017,561	10.12%
YoY %	0.17%	9.80%	42.74%	4.08%	5.21%	3.78%	-	-
Horiz. %	178.42%	178.13%	162.23%	113.65%	109.19%	103.78%	100.00%	-
NOSH	361,477	360,351	239,248	239,439	239,464	239,469	239,426	7.10%
YoY %	0.31%	50.62%	-0.08%	-0.01%	-0.00%	0.02%	-	-
Horiz. %	150.98%	150.51%	99.93%	100.01%	100.02%	100.02%	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	9.39%	7.73%	6.05%	14.52%	8.77%	11.44%	7.33%	-
YoY %	21.47%	27.77%	-58.33%	65.56%	-23.34%	56.07%	-	-
Horiz. %	128.10%	105.46%	82.54%	198.09%	119.65%	156.07%	100.00%	-
ROE	1.45%	1.53%	0.77%	2.96%	3.10%	2.82%	1.44%	-
YoY %	-5.23%	98.70%	-73.99%	-4.52%	9.93%	95.83%	-	-
Horiz. %	100.69%	106.25%	53.47%	205.56%	215.28%	195.83%	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	80.00	102.34	97.95	98.69	170.29	107.57	90.40	-2.01%
YoY %	-21.83%	4.48%	-0.75%	-42.05%	58.31%	18.99%	-	-
Horiz. %	88.50%	113.21%	108.35%	109.17%	188.37%	118.99%	100.00%	-
EPS	7.33	7.69	5.32	14.28	14.38	12.43	6.10	3.10%
YoY %	-4.68%	44.55%	-62.75%	-0.70%	15.69%	103.77%	-	-
Horiz. %	120.16%	126.07%	87.21%	234.10%	235.74%	203.77%	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	79.73	102.02	64.83	65.37	112.81	71.26	59.88	4.88%
YoY %	-21.85%	57.37%	-0.83%	-42.05%	58.31%	19.00%	-	-
Horiz. %	133.15%	170.37%	108.27%	109.17%	188.39%	119.00%	100.00%	-
EPS	7.30	7.67	3.52	9.46	9.53	8.23	4.04	10.35%
YoY %	-4.82%	117.90%	-62.79%	-0.73%	15.80%	103.71%	-	-
Horiz. %	180.69%	189.85%	87.13%	234.16%	235.89%	203.71%	100.00%	-
DPS	5.98	5.98	3.97	3.97	5.30	4.97	4.31	5.60%
YoY %	0.00%	50.63%	0.00%	-25.09%	6.64%	15.31%	-	-
Horiz. %	138.75%	138.75%	92.11%	92.11%	122.97%	115.31%	100.00%	-
NAPS	5.0226	5.0143	4.5669	3.1994	3.0738	2.9215	2.815	10.12%
YoY %	0.17%	9.80%	42.74%	4.09%	5.21%	3.78%	-	-
Horiz. %	178.42%	178.13%	162.23%	113.66%	109.19%	103.78%	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	4.87	4.14	3.42	2.44	1.70	3.02	2.36	12.82%
YoY %	17.63%	21.05%	40.16%	43.53%	-43.71%	27.97%	-	-
Horiz. %	206.36%	175.42%	144.92%	103.39%	72.03%	127.97%	100.00%	-
P/EPS	53.23	55.14	62.97	16.88	20.10	26.15	34.92	7.27%
YoY %	-3.46%	-12.43%	273.05%	-16.02%	-23.14%	-25.11%	-	-
Horiz. %	152.43%	157.90%	180.33%	48.34%	57.56%	74.89%	100.00%	-
EY	1.88	1.81	1.59	5.93	4.98	3.82	2.86	-6.74%
YoY %	3.87%	13.84%	-73.19%	19.08%	30.37%	33.57%	-	-
Horiz. %	65.73%	63.29%	55.59%	207.34%	174.13%	133.57%	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	5.10	3.77	3.91	2.56	1.51	2.72	2.44	13.06%
YoY %	35.28%	-3.58%	52.73%	69.54%	-44.49%	11.48%	-	-
Horiz. %	209.02%	154.51%	160.25%	104.92%	61.89%	111.48%	100.00%	-
P/EPS	55.68	50.20	71.99	17.72	17.87	23.57	36.23	7.41%
YoY %	10.92%	-30.27%	306.26%	-0.84%	-24.18%	-34.94%	-	-
Horiz. %	153.68%	138.56%	198.70%	48.91%	49.32%	65.06%	100.00%	-
EY	1.80	1.99	1.39	5.64	5.60	4.24	2.76	-6.87%
YoY %	-9.55%	43.17%	-75.35%	0.71%	32.08%	53.62%	-	-
Horiz. %	65.22%	72.10%	50.36%	204.35%	202.90%	153.62%	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