[KSENG] YoY Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	312,521	160,924	250,202	232,165	286,601	246,941	224,317	5.67%
YoY %	94.20%	-35.68%	7.77%	-18.99%	16.06%	10.09%	-	-
Horiz. %	139.32%	71.74%	111.54%	103.50%	127.77%	110.09%	100.00%	-
PBT	7,867	-30,700	49,542	40,060	-3,750	35,041	50,400	-26.60%
YoY %	125.63%	-161.97%	23.67%	1,168.27%	-110.70%	-30.47%	-	-
Horiz. %	15.61%	-60.91%	98.30%	79.48%	-7.44%	69.53%	100.00%	-
Tax	-5,675	-3,756	-7,946	-7,118	-29	-4,386	-3,309	9.39%
YoY %	-51.09%	52.73%	-11.63%	-24,444.83%	99.34%	-32.55%	-	-
Horiz. %	171.50%	113.51%	240.13%	215.11%	0.88%	132.55%	100.00%	-
NP	2,192	-34,456	41,596	32,942	-3,779	30,655	47,091	-39.99%
YoY %	106.36%	-182.83%	26.27%	971.71%	-112.33%	-34.90%	-	-
Horiz. %	4.65%	-73.17%	88.33%	69.95%	-8.02%	65.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,837	-32,416	39,073	31,762	-3,297	29,330	46,359	-33.95%
YoY %	111.84%	-182.96%	23.02%	1,063.36%	-111.24%	-36.73%	-	-
Horiz. %	8.28%	-69.92%	84.28%	68.51%	-7.11%	63.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.14%	-	16.04%	17.77%	-	12.52%	6.57%	-
YoY %	0.00%	-	-9.74%	0.00%	-	90.56%	-	-
Horiz. %	1,098.02%	-	244.14%	270.47%	-	190.56%	100.00%	-
Total Cost	310,329	195,380	208,606	199,223	290,380	216,286	177,226	9.77%
YoY %	58.83%	-6.34%	4.71%	-31.39%	34.26%	22.04%	-	-
Horiz. %	175.10%	110.24%	117.71%	112.41%	163.85%	122.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,084,730	2,100,023	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	11.18%	-0.73%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.34%	110.37%	99.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	14,372	14,372	21,561	21,566	21,612	-
YoY %	-	-	0.00%	-33.34%	-0.02%	-0.21%	-	-
Horiz. %	-	-	66.50%	66.50%	99.76%	99.79%	100.00%	-
Div Payout %	-	-	36.78%	45.25%	0.00%	73.53%	46.62%	-
YoY %	-	-	-18.72%	0.00%	0.00%	57.72%	-	-
Horiz. %	-	-	78.89%	97.06%	0.00%	157.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,084,730	2,100,023	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	11.18%	-0.73%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.34%	110.37%	99.27%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	359,436	360,209	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.57%	-0.21%	-	-
Horiz. %	100.35%	100.35%	100.35%	100.35%	100.35%	99.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	0.70%	-21.41%	16.62%	14.19%	-1.32%	12.41%	20.99%	-
YoY %	103.27%	-228.82%	17.12%	1,175.00%	-110.64%	-40.88%	-	-
Horiz. %	3.33%	-102.00%	79.18%	67.60%	-6.29%	59.12%	100.00%	-
ROE	0.17%	-1.47%	1.73%	1.38%	-0.14%	1.41%	2.21%	-
YoY %	111.56%	-184.97%	25.36%	1,085.71%	-109.93%	-36.20%	-	-
Horiz. %	7.69%	-66.52%	78.28%	62.44%	-6.33%	63.80%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	86.98	44.79	69.63	64.61	79.75	68.70	62.27	5.72%
YoY %	94.20%	-35.67%	7.77%	-18.98%	16.08%	10.33%	-	-
Horiz. %	139.68%	71.93%	111.82%	103.76%	128.07%	110.33%	100.00%	-
EPS	1.07	-9.02	10.87	8.84	-0.92	8.16	12.87	-33.91%
YoY %	111.86%	-182.98%	22.96%	1,060.87%	-111.27%	-36.60%	-	-
Horiz. %	8.31%	-70.09%	84.46%	68.69%	-7.15%	63.40%	100.00%	-
DPS	0.00	0.00	4.00	4.00	6.00	6.00	6.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	6.18	6.13	6.28	6.39	6.45	5.80	5.83	0.97%
YoY %	0.82%	-2.39%	-1.72%	-0.93%	11.21%	-0.51%	-	-
Horiz. %	106.00%	105.15%	107.72%	109.61%	110.63%	99.49%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	86.95	44.77	69.61	64.60	79.74	68.71	62.41	5.67%
YoY %	94.21%	-35.68%	7.76%	-18.99%	16.05%	10.09%	-	-
Horiz. %	139.32%	71.74%	111.54%	103.51%	127.77%	110.09%	100.00%	-
EPS	1.07	-9.02	10.87	8.84	-0.92	8.16	12.90	-33.93%
YoY %	111.86%	-182.98%	22.96%	1,060.87%	-111.27%	-36.74%	-	-
Horiz. %	8.29%	-69.92%	84.26%	68.53%	-7.13%	63.26%	100.00%	-
DPS	0.00	0.00	4.00	4.00	6.00	6.00	6.01	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	-0.17%	-	-
Horiz. %	0.00%	0.00%	66.56%	66.56%	99.83%	99.83%	100.00%	-
NAPS	6.1783	6.1283	6.2783	6.3884	6.4491	5.8004	5.8429	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	11.18%	-0.73%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.34%	110.37%	99.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.53	3.71	4.72	4.03	4.97	4.80	5.27	-
P/RPS	4.06	8.28	6.78	6.24	6.23	6.99	8.46	-11.50%
YoY %	-50.97%	22.12%	8.65%	0.16%	-10.87%	-17.38%	-	-
Horiz. %	47.99%	97.87%	80.14%	73.76%	73.64%	82.62%	100.00%	-
P/EPS	330.57	-41.12	43.40	45.59	-541.71	58.82	40.95	41.58%
YoY %	903.92%	-194.75%	-4.80%	108.42%	-1,020.96%	43.64%	-	-
Horiz. %	807.25%	-100.42%	105.98%	111.33%	-1,322.86%	143.64%	100.00%	-
EY	0.30	-2.43	2.30	2.19	-0.18	1.70	2.44	-29.46%
YoY %	112.35%	-205.65%	5.02%	1,316.67%	-110.59%	-30.33%	-	-
Horiz. %	12.30%	-99.59%	94.26%	89.75%	-7.38%	69.67%	100.00%	-
DY	0.00	0.00	0.85	0.99	1.21	1.25	1.14	-
YoY %	0.00%	0.00%	-14.14%	-18.18%	-3.20%	9.65%	-	-
Horiz. %	0.00%	0.00%	74.56%	86.84%	106.14%	109.65%	100.00%	-
P/NAPS	0.57	0.61	0.75	0.63	0.77	0.83	0.90	-7.32%
YoY %	-6.56%	-18.67%	19.05%	-18.18%	-7.23%	-7.78%	-	-
Horiz. %	63.33%	67.78%	83.33%	70.00%	85.56%	92.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/08/20	29/08/19	29/08/18	30/08/17	30/08/16	24/08/15	-
Price	3.50	3.68	4.33	3.97	5.01	4.90	4.50	-
P/RPS	4.02	8.22	6.22	6.14	6.28	7.13	7.23	-9.31%
YoY %	-51.09%	32.15%	1.30%	-2.23%	-11.92%	-1.38%	-	-
Horiz. %	55.60%	113.69%	86.03%	84.92%	86.86%	98.62%	100.00%	-
P/EPS	327.76	-40.79	39.82	44.91	-546.07	60.05	34.97	45.15%
YoY %	903.53%	-202.44%	-11.33%	108.22%	-1,009.36%	71.72%	-	-
Horiz. %	937.26%	-116.64%	113.87%	128.42%	-1,561.54%	171.72%	100.00%	-
EY	0.31	-2.45	2.51	2.23	-0.18	1.67	2.86	-30.92%
YoY %	112.65%	-197.61%	12.56%	1,338.89%	-110.78%	-41.61%	-	-
Horiz. %	10.84%	-85.66%	87.76%	77.97%	-6.29%	58.39%	100.00%	-
DY	0.00	0.00	0.92	1.01	1.20	1.22	1.33	-
YoY %	0.00%	0.00%	-8.91%	-15.83%	-1.64%	-8.27%	-	-
Horiz. %	0.00%	0.00%	69.17%	75.94%	90.23%	91.73%	100.00%	-
P/NAPS	0.57	0.60	0.69	0.62	0.78	0.84	0.77	-4.88%
YoY %	-5.00%	-13.04%	11.29%	-20.51%	-7.14%	9.09%	-	-
Horiz. %	74.03%	77.92%	89.61%	80.52%	101.30%	109.09%	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