[KSENG] YoY Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Quarter Result
Revenue	298,476	226,618	242,364	335,542	268,961	235,391	360,109	-3.07%
YoY %	31.71%	-6.50%	-27.77%	24.75%	14.26%	-34.63%	-	-
Horiz. %	82.88%	62.93%	67.30%	93.18%	74.69%	65.37%	100.00%	-
PBT	59,074	48,771	17,434	33,606	279,887	37,649	21,575	18.26%
YoY %	21.13%	179.75%	-48.12%	-87.99%	643.41%	74.50%	-	-
Horiz. %	273.81%	226.05%	80.81%	155.76%	1,297.27%	174.50%	100.00%	-
Tax	-12,227	-7,936	1,913	-8,435	-4,943	-7,618	-10,806	2.07%
YoY %	-54.07%	-514.85%	122.68%	-70.65%	35.11%	29.50%	-	-
Horiz. %	113.15%	73.44%	-17.70%	78.06%	45.74%	70.50%	100.00%	-
NP	46,847	40,835	19,347	25,171	274,944	30,031	10,769	27.75%
YoY %	14.72%	111.07%	-23.14%	-90.85%	815.53%	178.87%	-	-
Horiz. %	435.02%	379.19%	179.65%	233.74%	2,553.11%	278.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,916	42,559	19,068	24,889	274,520	26,240	10,733	27.85%
YoY %	10.24%	123.20%	-23.39%	-90.93%	946.19%	144.48%	-	-
Horiz. %	437.12%	396.52%	177.66%	231.89%	2,557.72%	244.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.70%	16.27%	-10.97%	25.10%	1.77%	20.23%	50.09%	-
YoY %	27.23%	248.31%	-143.71%	1,318.08%	-91.25%	-59.61%	-	-
Horiz. %	41.33%	32.48%	-21.90%	50.11%	3.53%	40.39%	100.00%	-
Total Cost	251,629	185,783	223,017	310,371	-5,983	205,360	349,340	-5.31%
YoY %	35.44%	-16.70%	-28.15%	5,287.55%	-102.91%	-41.21%	-	-
Horiz. %	72.03%	53.18%	63.84%	88.84%	-1.71%	58.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,977,399	1,915,515	1,809,477	1,764,921	1,740,589	1,173,138	1,126,006	9.83%
YoY %	3.23%	5.86%	2.52%	1.40%	48.37%	4.19%	-	-
Horiz. %	175.61%	170.12%	160.70%	156.74%	154.58%	104.19%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	14,407	18,002	14,418	14,407	9,576	9,576	10,780	4.95%
YoY %	-19.97%	24.86%	0.08%	50.45%	0.00%	-11.17%	-	-
Horiz. %	133.65%	166.99%	133.75%	133.65%	88.83%	88.83%	100.00%	-
Div Payout %	30.71%	42.30%	75.61%	57.89%	3.49%	36.50%	100.45%	-
YoY %	-27.40%	-44.06%	30.61%	1,558.74%	-90.44%	-63.66%	-	-
Horiz. %	30.57%	42.11%	75.27%	57.63%	3.47%	36.34%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,977,399	1,915,515	1,809,477	1,764,921	1,740,589	1,173,138	1,126,006	9.83%
YoY %	3.23%	5.86%	2.52%	1.40%	48.37%	4.19%	-	-
Horiz. %	175.61%	170.12%	160.70%	156.74%	154.58%	104.19%	100.00%	-
NOSH	361,477	360,059	360,453	360,188	239,420	239,416	239,575	7.09%
YoY %	0.39%	-0.11%	0.07%	50.44%	0.00%	-0.07%	-	-
Horiz. %	150.88%	150.29%	150.46%	150.34%	99.94%	99.93%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	15.70%	18.02%	7.98%	7.50%	102.22%	12.76%	2.99%	-
YoY %	-12.87%	125.81%	6.40%	-92.66%	701.10%	326.76%	-	-
Horiz. %	525.08%	602.68%	266.89%	250.84%	3,418.73%	426.76%	100.00%	-
ROE	2.37%	2.22%	1.05%	1.41%	15.77%	2.24%	0.95%	-
YoY %	6.76%	111.43%	-25.53%	-91.06%	604.02%	135.79%	-	-
Horiz. %	249.47%	233.68%	110.53%	148.42%	1,660.00%	235.79%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	82.87	62.94	67.24	93.16	112.34	98.32	150.31	-9.44%
YoY %	31.67%	-6.40%	-27.82%	-17.07%	14.26%	-34.59%	-	-
Horiz. %	55.13%	41.87%	44.73%	61.98%	74.74%	65.41%	100.00%	-
EPS	13.03	11.82	5.29	6.91	114.66	10.96	4.48	19.46%
YoY %	10.24%	123.44%	-23.44%	-93.97%	946.17%	144.64%	-	-
Horiz. %	290.85%	263.84%	118.08%	154.24%	2,559.37%	244.64%	100.00%	-
DPS	4.00	5.00	4.00	4.00	4.00	4.00	4.50	-1.94%
YoY %	-20.00%	25.00%	0.00%	0.00%	0.00%	-11.11%	-	-
Horiz. %	88.89%	111.11%	88.89%	88.89%	88.89%	88.89%	100.00%	-
NAPS	5.49	5.32	5.02	4.90	7.27	4.90	4.70	2.62%
YoY %	3.20%	5.98%	2.45%	-32.60%	48.37%	4.26%	-	-
Horiz. %	116.81%	113.19%	106.81%	104.26%	154.68%	104.26%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 360,188
RPS	82.57	62.69	67.05	92.83	74.41	65.12	99.62	-3.07%
YoY %	31.71%	-6.50%	-27.77%	24.75%	14.27%	-34.63%	-	-
Horiz. %	82.88%	62.93%	67.31%	93.18%	74.69%	65.37%	100.00%	-
EPS	12.98	11.77	5.28	6.89	75.94	7.26	2.97	27.85%
YoY %	10.28%	122.92%	-23.37%	-90.93%	946.01%	144.44%	-	-
Horiz. %	437.04%	396.30%	177.78%	231.99%	2,556.90%	244.44%	100.00%	-
DPS	3.99	4.98	3.99	3.99	2.65	2.65	2.98	4.98%
YoY %	-19.88%	24.81%	0.00%	50.57%	0.00%	-11.07%	-	-
Horiz. %	133.89%	167.11%	133.89%	133.89%	88.93%	88.93%	100.00%	-
NAPS	5.4703	5.2991	5.0058	4.8825	4.8152	3.2454	3.115	9.83%
YoY %	3.23%	5.86%	2.53%	1.40%	48.37%	4.19%	-	-
Horiz. %	175.61%	170.12%	160.70%	156.74%	154.58%	104.19%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	6.20	5.74	3.88	3.74	3.77	2.54	2.53	-
P/RPS	7.48	9.12	5.77	4.01	3.36	2.58	1.68	28.24%
YoY %	-17.98%	58.06%	43.89%	19.35%	30.23%	53.57%	-	-
Horiz. %	445.24%	542.86%	343.45%	238.69%	200.00%	153.57%	100.00%	-
P/EPS	47.60	48.56	73.35	54.12	3.29	23.18	56.47	-2.80%
YoY %	-1.98%	-33.80%	35.53%	1,544.98%	-85.81%	-58.95%	-	-
Horiz. %	84.29%	85.99%	129.89%	95.84%	5.83%	41.05%	100.00%	-
EY	2.10	2.06	1.36	1.85	30.41	4.31	1.77	2.88%
YoY %	1.94%	51.47%	-26.49%	-93.92%	605.57%	143.50%	-	-
Horiz. %	118.64%	116.38%	76.84%	104.52%	1,718.08%	243.50%	100.00%	-
DY	0.65	0.87	1.03	1.07	1.06	1.57	1.78	-15.44%
YoY %	-25.29%	-15.53%	-3.74%	0.94%	-32.48%	-11.80%	-	-
Horiz. %	36.52%	48.88%	57.87%	60.11%	59.55%	88.20%	100.00%	-
P/NAPS	1.13	1.08	0.77	0.76	0.52	0.52	0.54	13.08%
YoY %	4.63%	40.26%	1.32%	46.15%	0.00%	-3.70%	-	-
Horiz. %	209.26%	200.00%	142.59%	140.74%	96.30%	96.30%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	27/11/13	28/11/12	29/11/11	29/11/10	19/11/09	24/11/08	-
Price	5.93	7.48	3.89	3.74	4.00	2.65	1.93	-
P/RPS	7.16	11.88	5.79	4.01	3.56	2.70	1.28	33.21%
YoY %	-39.73%	105.18%	44.39%	12.64%	31.85%	110.94%	-	-
Horiz. %	559.38%	928.12%	452.34%	313.28%	278.12%	210.94%	100.00%	-
P/EPS	45.53	63.28	73.53	54.12	3.49	24.18	43.08	0.92%
YoY %	-28.05%	-13.94%	35.86%	1,450.72%	-85.57%	-43.87%	-	-
Horiz. %	105.69%	146.89%	170.68%	125.63%	8.10%	56.13%	100.00%	-
EY	2.20	1.58	1.36	1.85	28.67	4.14	2.32	-0.88%
YoY %	39.24%	16.18%	-26.49%	-93.55%	592.51%	78.45%	-	-
Horiz. %	94.83%	68.10%	58.62%	79.74%	1,235.78%	178.45%	100.00%	-
DY	0.67	0.67	1.03	1.07	1.00	1.51	2.33	-18.74%
YoY %	0.00%	-34.95%	-3.74%	7.00%	-33.77%	-35.19%	-	-
Horiz. %	28.76%	28.76%	44.21%	45.92%	42.92%	64.81%	100.00%	-
P/NAPS	1.08	1.41	0.77	0.76	0.55	0.54	0.41	17.50%
YoY %	-23.40%	83.12%	1.32%	38.18%	1.85%	31.71%	-	-
Horiz. %	263.41%	343.90%	187.80%	185.37%	134.15%	131.71%	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