[KSENG] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
12-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.72%
YoY- 44.26%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,162,868 935,984 1,095,249 1,392,804 902,419 770,666 850,465 5.35%
PBT 358,804 99,819 83,114 149,180 98,218 110,376 69,640 31.40%
Tax -22,528 -22,050 -23,831 -40,798 -23,661 -14,349 -19,448 2.47%
NP 336,276 77,769 59,283 108,382 74,557 96,027 50,192 37.28%
-
NP to SH 335,778 76,700 55,359 103,656 71,854 91,339 48,704 37.93%
-
Tax Rate 6.28% 22.09% 28.67% 27.35% 24.09% 13.00% 27.93% -
Total Cost 826,592 858,215 1,035,966 1,284,422 827,862 674,639 800,273 0.54%
-
Net Worth 1,812,566 1,435,488 1,156,494 1,111,115 1,056,058 1,017,561 944,477 11.47%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 31,197 23,931 25,147 28,738 27,537 25,147 21,566 6.34%
Div Payout % 9.29% 31.20% 45.43% 27.73% 38.32% 27.53% 44.28% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,812,566 1,435,488 1,156,494 1,111,115 1,056,058 1,017,561 944,477 11.47%
NOSH 360,351 239,248 239,439 239,464 239,469 239,426 239,715 7.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 28.92% 8.31% 5.41% 7.78% 8.26% 12.46% 5.90% -
ROE 18.53% 5.34% 4.79% 9.33% 6.80% 8.98% 5.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 322.70 391.22 457.42 581.63 376.84 321.88 354.78 -1.56%
EPS 93.18 32.06 23.12 43.29 30.01 38.15 20.32 28.87%
DPS 8.66 10.00 10.50 12.00 11.50 10.50 9.00 -0.63%
NAPS 5.03 6.00 4.83 4.64 4.41 4.25 3.94 4.15%
Adjusted Per Share Value based on latest NOSH - 239,464
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 321.70 258.93 302.99 385.31 249.65 213.20 235.28 5.34%
EPS 92.89 21.22 15.31 28.68 19.88 25.27 13.47 37.94%
DPS 8.63 6.62 6.96 7.95 7.62 6.96 5.97 6.33%
NAPS 5.0143 3.9712 3.1994 3.0738 2.9215 2.815 2.6128 11.47%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.24 3.35 2.41 2.89 3.25 2.13 1.33 -
P/RPS 1.31 0.86 0.53 0.50 0.86 0.66 0.37 23.44%
P/EPS 4.55 10.45 10.42 6.68 10.83 5.58 6.55 -5.88%
EY 21.98 9.57 9.59 14.98 9.23 17.91 15.28 6.24%
DY 2.04 2.99 4.36 4.15 3.54 4.93 6.77 -18.11%
P/NAPS 0.84 0.56 0.50 0.62 0.74 0.50 0.34 16.26%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 27/08/09 12/09/08 29/08/07 28/08/06 30/08/05 -
Price 3.86 3.83 2.53 2.57 2.93 2.21 1.35 -
P/RPS 1.20 0.98 0.55 0.44 0.78 0.69 0.38 21.11%
P/EPS 4.14 11.95 10.94 5.94 9.76 5.79 6.64 -7.56%
EY 24.14 8.37 9.14 16.84 10.24 17.26 15.05 8.18%
DY 2.24 2.61 4.15 4.67 3.92 4.75 6.67 -16.62%
P/NAPS 0.77 0.64 0.52 0.55 0.66 0.52 0.34 14.58%

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

Post a Comment