[KSENG] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	1,095,249	1,392,804	902,419	770,666	850,465	784,134	656,921	8.88%
YoY %	-21.36%	54.34%	17.10%	-9.38%	8.46%	19.37%	-	-
Horiz. %	166.72%	212.02%	137.37%	117.31%	129.46%	119.37%	100.00%	-
PBT	83,114	149,180	98,218	110,376	69,640	43,985	31,913	17.27%
YoY %	-44.29%	51.89%	-11.02%	58.50%	58.33%	37.83%	-	-
Horiz. %	260.44%	467.46%	307.77%	345.87%	218.22%	137.83%	100.00%	-
Tax	-23,831	-40,798	-23,661	-14,349	-19,448	-13,541	-8,138	19.59%
YoY %	41.59%	-72.43%	-64.90%	26.22%	-43.62%	-66.39%	-	-
Horiz. %	292.84%	501.33%	290.75%	176.32%	238.98%	166.39%	100.00%	-
NP	59,283	108,382	74,557	96,027	50,192	30,444	23,775	16.43%
YoY %	-45.30%	45.37%	-22.36%	91.32%	64.87%	28.05%	-	-
Horiz. %	249.35%	455.87%	313.59%	403.90%	211.11%	128.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,359	103,656	71,854	91,339	48,704	30,444	23,775	15.11%
YoY %	-46.59%	44.26%	-21.33%	87.54%	59.98%	28.05%	-	-
Horiz. %	232.85%	435.99%	302.23%	384.18%	204.85%	128.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	27.35%	24.09%	13.00%	27.93%	30.79%	25.50%	-
YoY %	4.83%	13.53%	85.31%	-53.46%	-9.29%	20.75%	-	-
Horiz. %	112.43%	107.25%	94.47%	50.98%	109.53%	120.75%	100.00%	-
Total Cost	1,035,966	1,284,422	827,862	674,639	800,273	753,690	633,146	8.54%
YoY %	-19.34%	55.15%	22.71%	-15.70%	6.18%	19.04%	-	-
Horiz. %	163.62%	202.86%	130.75%	106.55%	126.40%	119.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,156,494	1,111,115	1,056,058	1,017,561	944,477	918,333	914,302	3.99%
YoY %	4.08%	5.21%	3.78%	7.74%	2.85%	0.44%	-	-
Horiz. %	126.49%	121.53%	115.50%	111.29%	103.30%	100.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	25,147	28,738	27,537	25,147	21,566	7,193	9,598	17.39%
YoY %	-12.50%	4.36%	9.50%	16.60%	199.82%	-25.06%	-	-
Horiz. %	262.00%	299.42%	286.90%	262.00%	224.69%	74.94%	100.00%	-
Div Payout %	45.43%	27.73%	38.32%	27.53%	44.28%	23.63%	40.37%	-
YoY %	63.83%	-27.64%	39.19%	-37.83%	87.39%	-41.47%	-	-
Horiz. %	112.53%	68.69%	94.92%	68.19%	109.69%	58.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	1,156,494	1,111,115	1,056,058	1,017,561	944,477	918,333	914,302	3.99%
YoY %	4.08%	5.21%	3.78%	7.74%	2.85%	0.44%	-	-
Horiz. %	126.49%	121.53%	115.50%	111.29%	103.30%	100.44%	100.00%	-
NOSH	239,439	239,464	239,469	239,426	239,715	239,773	239,974	-0.03%
YoY %	-0.01%	-0.00%	0.02%	-0.12%	-0.02%	-0.08%	-	-
Horiz. %	99.78%	99.79%	99.79%	99.77%	99.89%	99.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	5.41%	7.78%	8.26%	12.46%	5.90%	3.88%	3.62%	-
YoY %	-30.46%	-5.81%	-33.71%	111.19%	52.06%	7.18%	-	-
Horiz. %	149.45%	214.92%	228.18%	344.20%	162.98%	107.18%	100.00%	-
ROE	4.79%	9.33%	6.80%	8.98%	5.16%	3.32%	2.60%	-
YoY %	-48.66%	37.21%	-24.28%	74.03%	55.42%	27.69%	-	-
Horiz. %	184.23%	358.85%	261.54%	345.38%	198.46%	127.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	457.42	581.63	376.84	321.88	354.78	327.03	273.75	8.92%
YoY %	-21.36%	54.34%	17.07%	-9.27%	8.49%	19.46%	-	-
Horiz. %	167.09%	212.47%	137.66%	117.58%	129.60%	119.46%	100.00%	-
EPS	23.12	43.29	30.01	38.15	20.32	12.70	9.91	15.14%
YoY %	-46.59%	44.25%	-21.34%	87.75%	60.00%	28.15%	-	-
Horiz. %	233.30%	436.83%	302.83%	384.96%	205.05%	128.15%	100.00%	-
DPS	10.50	12.00	11.50	10.50	9.00	3.00	4.00	17.43%
YoY %	-12.50%	4.35%	9.52%	16.67%	200.00%	-25.00%	-	-
Horiz. %	262.50%	300.00%	287.50%	262.50%	225.00%	75.00%	100.00%	-
NAPS	4.83	4.64	4.41	4.25	3.94	3.83	3.81	4.02%
YoY %	4.09%	5.22%	3.76%	7.87%	2.87%	0.52%	-	-
Horiz. %	126.77%	121.78%	115.75%	111.55%	103.41%	100.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 239,426
RPS	302.99	385.31	249.65	213.20	235.28	216.93	181.73	8.88%
YoY %	-21.36%	54.34%	17.10%	-9.38%	8.46%	19.37%	-	-
Horiz. %	166.73%	212.02%	137.37%	117.32%	129.47%	119.37%	100.00%	-
EPS	15.31	28.68	19.88	25.27	13.47	8.42	6.58	15.09%
YoY %	-46.62%	44.27%	-21.33%	87.60%	59.98%	27.96%	-	-
Horiz. %	232.67%	435.87%	302.13%	384.04%	204.71%	127.96%	100.00%	-
DPS	6.96	7.95	7.62	6.96	5.97	1.99	2.66	17.37%
YoY %	-12.45%	4.33%	9.48%	16.58%	200.00%	-25.19%	-	-
Horiz. %	261.65%	298.87%	286.47%	261.65%	224.44%	74.81%	100.00%	-
NAPS	3.1994	3.0738	2.9215	2.815	2.6128	2.5405	2.5294	3.99%
YoY %	4.09%	5.21%	3.78%	7.74%	2.85%	0.44%	-	-
Horiz. %	126.49%	121.52%	115.50%	111.29%	103.30%	100.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.41	2.89	3.25	2.13	1.33	1.24	0.87	-
P/RPS	0.53	0.50	0.86	0.66	0.37	0.38	0.32	8.76%
YoY %	6.00%	-41.86%	30.30%	78.38%	-2.63%	18.75%	-	-
Horiz. %	165.62%	156.25%	268.75%	206.25%	115.62%	118.75%	100.00%	-
P/EPS	10.42	6.68	10.83	5.58	6.55	9.77	8.78	2.89%
YoY %	55.99%	-38.32%	94.09%	-14.81%	-32.96%	11.28%	-	-
Horiz. %	118.68%	76.08%	123.35%	63.55%	74.60%	111.28%	100.00%	-
EY	9.59	14.98	9.23	17.91	15.28	10.24	11.39	-2.82%
YoY %	-35.98%	62.30%	-48.46%	17.21%	49.22%	-10.10%	-	-
Horiz. %	84.20%	131.52%	81.04%	157.24%	134.15%	89.90%	100.00%	-
DY	4.36	4.15	3.54	4.93	6.77	2.42	4.60	-0.88%
YoY %	5.06%	17.23%	-28.19%	-27.18%	179.75%	-47.39%	-	-
Horiz. %	94.78%	90.22%	76.96%	107.17%	147.17%	52.61%	100.00%	-
P/NAPS	0.50	0.62	0.74	0.50	0.34	0.32	0.23	13.80%
YoY %	-19.35%	-16.22%	48.00%	47.06%	6.25%	39.13%	-	-
Horiz. %	217.39%	269.57%	321.74%	217.39%	147.83%	139.13%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	-
Price	2.53	2.57	2.93	2.21	1.35	1.20	0.97	-
P/RPS	0.55	0.44	0.78	0.69	0.38	0.37	0.35	7.81%
YoY %	25.00%	-43.59%	13.04%	81.58%	2.70%	5.71%	-	-
Horiz. %	157.14%	125.71%	222.86%	197.14%	108.57%	105.71%	100.00%	-
P/EPS	10.94	5.94	9.76	5.79	6.64	9.45	9.79	1.86%
YoY %	84.18%	-39.14%	68.57%	-12.80%	-29.74%	-3.47%	-	-
Horiz. %	111.75%	60.67%	99.69%	59.14%	67.82%	96.53%	100.00%	-
EY	9.14	16.84	10.24	17.26	15.05	10.58	10.21	-1.82%
YoY %	-45.72%	64.45%	-40.67%	14.68%	42.25%	3.62%	-	-
Horiz. %	89.52%	164.94%	100.29%	169.05%	147.40%	103.62%	100.00%	-
DY	4.15	4.67	3.92	4.75	6.67	2.50	4.12	0.12%
YoY %	-11.13%	19.13%	-17.47%	-28.79%	166.80%	-39.32%	-	-
Horiz. %	100.73%	113.35%	95.15%	115.29%	161.89%	60.68%	100.00%	-
P/NAPS	0.52	0.55	0.66	0.52	0.34	0.31	0.25	12.96%
YoY %	-5.45%	-16.67%	26.92%	52.94%	9.68%	24.00%	-	-
Horiz. %	208.00%	220.00%	264.00%	208.00%	136.00%	124.00%	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