[KSENG] YoY Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	246,941	224,317	263,269	228,012	288,199	368,783	234,334	0.87%
YoY %	10.09%	-14.80%	15.46%	-20.88%	-21.85%	57.37%	-	-
Horiz. %	105.38%	95.73%	112.35%	97.30%	122.99%	157.37%	100.00%	-
PBT	35,041	50,400	16,389	49,492	33,745	37,404	19,962	9.82%
YoY %	-30.47%	207.52%	-66.89%	46.66%	-9.78%	87.38%	-	-
Horiz. %	175.54%	252.48%	82.10%	247.93%	169.05%	187.38%	100.00%	-
Tax	-4,386	-3,309	-5,173	-7,959	-6,672	-8,898	-5,776	-4.48%
YoY %	-32.55%	36.03%	35.00%	-19.29%	25.02%	-54.05%	-	-
Horiz. %	75.93%	57.29%	89.56%	137.79%	115.51%	154.05%	100.00%	-
NP	30,655	47,091	11,216	41,533	27,073	28,506	14,186	13.69%
YoY %	-34.90%	319.86%	-72.99%	53.41%	-5.03%	100.94%	-	-
Horiz. %	216.09%	331.95%	79.06%	292.77%	190.84%	200.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,330	46,359	11,365	41,402	26,395	27,711	12,728	14.91%
YoY %	-36.73%	307.91%	-72.55%	56.86%	-4.75%	117.72%	-	-
Horiz. %	230.44%	364.23%	89.29%	325.28%	207.38%	217.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.52%	6.57%	31.56%	16.08%	19.77%	23.79%	28.93%	-
YoY %	90.56%	-79.18%	96.27%	-18.66%	-16.90%	-17.77%	-	-
Horiz. %	43.28%	22.71%	109.09%	55.58%	68.34%	82.23%	100.00%	-
Total Cost	216,286	177,226	252,053	186,479	261,126	340,277	220,148	-0.29%
YoY %	22.04%	-29.69%	35.16%	-28.59%	-23.26%	54.57%	-	-
Horiz. %	98.25%	80.50%	114.49%	84.71%	118.61%	154.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,084,730	2,100,023	1,952,909	1,891,736	1,815,564	1,812,566	1,650,811	3.96%
YoY %	-0.73%	7.53%	3.23%	4.20%	0.17%	9.80%	-	-
Horiz. %	126.29%	127.21%	118.30%	114.59%	109.98%	109.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	21,566	21,612	23,377	21,619	21,613	21,621	14,354	7.01%
YoY %	-0.21%	-7.55%	8.13%	0.03%	-0.04%	50.63%	-	-
Horiz. %	150.24%	150.56%	162.86%	150.61%	150.57%	150.63%	100.00%	-
Div Payout %	73.53%	46.62%	205.70%	52.22%	81.89%	78.02%	112.78%	-
YoY %	57.72%	-77.34%	293.91%	-36.23%	4.96%	-30.82%	-	-
Horiz. %	65.20%	41.34%	182.39%	46.30%	72.61%	69.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	2,084,730	2,100,023	1,952,909	1,891,736	1,815,564	1,812,566	1,650,811	3.96%
YoY %	-0.73%	7.53%	3.23%	4.20%	0.17%	9.80%	-	-
Horiz. %	126.29%	127.21%	118.30%	114.59%	109.98%	109.80%	100.00%	-
NOSH	359,436	360,209	359,651	360,330	361,477	360,351	239,248	7.01%
YoY %	-0.21%	0.16%	-0.19%	-0.32%	0.31%	50.62%	-	-
Horiz. %	150.24%	150.56%	150.33%	150.61%	151.09%	150.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	12.41%	20.99%	4.26%	18.22%	9.39%	7.73%	6.05%	-
YoY %	-40.88%	392.72%	-76.62%	94.04%	21.47%	27.77%	-	-
Horiz. %	205.12%	346.94%	70.41%	301.16%	155.21%	127.77%	100.00%	-
ROE	1.41%	2.21%	0.58%	2.19%	1.45%	1.53%	0.77%	-
YoY %	-36.20%	281.03%	-73.52%	51.03%	-5.23%	98.70%	-	-
Horiz. %	183.12%	287.01%	75.32%	284.42%	188.31%	198.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	68.70	62.27	73.20	63.28	80.00	102.34	97.95	-5.73%
YoY %	10.33%	-14.93%	15.68%	-20.90%	-21.83%	4.48%	-	-
Horiz. %	70.14%	63.57%	74.73%	64.60%	81.67%	104.48%	100.00%	-
EPS	8.16	12.87	3.16	11.49	7.33	7.69	5.32	7.38%
YoY %	-36.60%	307.28%	-72.50%	56.75%	-4.68%	44.55%	-	-
Horiz. %	153.38%	241.92%	59.40%	215.98%	137.78%	144.55%	100.00%	-
DPS	6.00	6.00	6.50	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	-7.69%	8.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	108.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.80	5.83	5.43	5.25	5.04	5.03	6.90	-2.85%
YoY %	-0.51%	7.37%	3.43%	4.17%	0.20%	-27.10%	-	-
Horiz. %	84.06%	84.49%	78.70%	76.09%	73.04%	72.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 360,330
RPS	68.31	62.06	72.83	63.08	79.73	102.02	64.83	0.87%
YoY %	10.07%	-14.79%	15.46%	-20.88%	-21.85%	57.37%	-	-
Horiz. %	105.37%	95.73%	112.34%	97.30%	122.98%	157.37%	100.00%	-
EPS	8.11	12.82	3.14	11.45	7.30	7.67	3.52	14.91%
YoY %	-36.74%	308.28%	-72.58%	56.85%	-4.82%	117.90%	-	-
Horiz. %	230.40%	364.20%	89.20%	325.28%	207.39%	217.90%	100.00%	-
DPS	5.97	5.98	6.47	5.98	5.98	5.98	3.97	7.02%
YoY %	-0.17%	-7.57%	8.19%	0.00%	0.00%	50.63%	-	-
Horiz. %	150.38%	150.63%	162.97%	150.63%	150.63%	150.63%	100.00%	-
NAPS	5.7673	5.8096	5.4026	5.2334	5.0226	5.0143	4.5669	3.96%
YoY %	-0.73%	7.53%	3.23%	4.20%	0.17%	9.80%	-	-
Horiz. %	126.28%	127.21%	118.30%	114.59%	109.98%	109.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.80	5.27	6.79	5.01	3.90	4.24	3.35	-
P/RPS	6.99	8.46	9.28	7.92	4.87	4.14	3.42	12.64%
YoY %	-17.38%	-8.84%	17.17%	62.63%	17.63%	21.05%	-	-
Horiz. %	204.39%	247.37%	271.35%	231.58%	142.40%	121.05%	100.00%	-
P/EPS	58.82	40.95	214.87	43.60	53.23	55.14	62.97	-1.12%
YoY %	43.64%	-80.94%	392.82%	-18.09%	-3.46%	-12.43%	-	-
Horiz. %	93.41%	65.03%	341.23%	69.24%	84.53%	87.57%	100.00%	-
EY	1.70	2.44	0.47	2.29	1.88	1.81	1.59	1.12%
YoY %	-30.33%	419.15%	-79.48%	21.81%	3.87%	13.84%	-	-
Horiz. %	106.92%	153.46%	29.56%	144.03%	118.24%	113.84%	100.00%	-
DY	1.25	1.14	0.96	1.20	1.54	1.42	1.79	-5.80%
YoY %	9.65%	18.75%	-20.00%	-22.08%	8.45%	-20.67%	-	-
Horiz. %	69.83%	63.69%	53.63%	67.04%	86.03%	79.33%	100.00%	-
P/NAPS	0.83	0.90	1.25	0.95	0.77	0.84	0.49	9.17%
YoY %	-7.78%	-28.00%	31.58%	23.38%	-8.33%	71.43%	-	-
Horiz. %	169.39%	183.67%	255.10%	193.88%	157.14%	171.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	24/08/15	26/08/14	29/08/13	27/08/12	24/08/11	24/08/10	-
Price	4.90	4.50	6.47	5.47	4.08	3.86	3.83	-
P/RPS	7.13	7.23	8.84	8.64	5.10	3.77	3.91	10.52%
YoY %	-1.38%	-18.21%	2.31%	69.41%	35.28%	-3.58%	-	-
Horiz. %	182.35%	184.91%	226.09%	220.97%	130.43%	96.42%	100.00%	-
P/EPS	60.05	34.97	204.75	47.61	55.68	50.20	71.99	-2.97%
YoY %	71.72%	-82.92%	330.06%	-14.49%	10.92%	-30.27%	-	-
Horiz. %	83.41%	48.58%	284.41%	66.13%	77.34%	69.73%	100.00%	-
EY	1.67	2.86	0.49	2.10	1.80	1.99	1.39	3.10%
YoY %	-41.61%	483.67%	-76.67%	16.67%	-9.55%	43.17%	-	-
Horiz. %	120.14%	205.76%	35.25%	151.08%	129.50%	143.17%	100.00%	-
DY	1.22	1.33	1.00	1.10	1.47	1.55	1.57	-4.11%
YoY %	-8.27%	33.00%	-9.09%	-25.17%	-5.16%	-1.27%	-	-
Horiz. %	77.71%	84.71%	63.69%	70.06%	93.63%	98.73%	100.00%	-
P/NAPS	0.84	0.77	1.19	1.04	0.81	0.77	0.56	6.98%
YoY %	9.09%	-35.29%	14.42%	28.40%	5.19%	37.50%	-	-
Horiz. %	150.00%	137.50%	212.50%	185.71%	144.64%	137.50%	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