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

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.59%
YoY- 30.77%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 981,807 993,390 1,008,224 981,191 1,169,691 1,162,868 935,984 0.79%
PBT 76,829 200,458 141,711 132,225 108,811 358,804 99,819 -4.26%
Tax -12,692 -34,738 -29,233 -22,374 -23,513 -22,528 -22,050 -8.78%
NP 64,137 165,720 112,478 109,851 85,298 336,276 77,769 -3.15%
-
NP to SH 59,938 166,362 115,187 110,602 84,580 335,778 76,700 -4.02%
-
Tax Rate 16.52% 17.33% 20.63% 16.92% 21.61% 6.28% 22.09% -
Total Cost 917,670 827,670 895,746 871,340 1,084,393 826,592 858,215 1.12%
-
Net Worth 2,084,730 2,100,023 1,952,909 1,891,736 1,815,564 1,812,566 1,435,488 6.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 43,170 36,019 41,380 36,037 36,021 31,197 23,931 10.32%
Div Payout % 72.03% 21.65% 35.92% 32.58% 42.59% 9.29% 31.20% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,084,730 2,100,023 1,952,909 1,891,736 1,815,564 1,812,566 1,435,488 6.41%
NOSH 359,436 360,209 359,651 360,330 361,477 360,351 239,248 7.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.53% 16.68% 11.16% 11.20% 7.29% 28.92% 8.31% -
ROE 2.88% 7.92% 5.90% 5.85% 4.66% 18.53% 5.34% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 273.15 275.78 280.33 272.30 324.71 322.70 391.22 -5.80%
EPS 16.68 46.18 32.03 30.69 23.48 93.18 32.06 -10.30%
DPS 12.00 10.00 11.50 10.00 10.00 8.66 10.00 3.08%
NAPS 5.80 5.83 5.43 5.25 5.04 5.03 6.00 -0.56%
Adjusted Per Share Value based on latest NOSH - 360,330
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 273.17 276.39 280.52 273.00 325.45 323.55 260.42 0.79%
EPS 16.68 46.29 32.05 30.77 23.53 93.42 21.34 -4.01%
DPS 12.01 10.02 11.51 10.03 10.02 8.68 6.66 10.31%
NAPS 5.8004 5.8429 5.4336 5.2634 5.0515 5.0431 3.994 6.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 1.76 1.91 2.42 1.84 1.20 1.31 0.86 12.66%
P/EPS 28.78 11.41 21.20 16.32 16.61 4.55 10.45 18.37%
EY 3.47 8.76 4.72 6.13 6.02 21.98 9.57 -15.54%
DY 2.50 1.90 1.69 2.00 2.56 2.04 2.99 -2.93%
P/NAPS 0.83 0.90 1.25 0.95 0.77 0.84 0.56 6.77%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 1.79 1.63 2.31 2.01 1.26 1.20 0.98 10.55%
P/EPS 29.38 9.74 20.20 17.82 17.38 4.14 11.95 16.15%
EY 3.40 10.26 4.95 5.61 5.75 24.14 8.37 -13.93%
DY 2.45 2.22 1.78 1.83 2.45 2.24 2.61 -1.04%
P/NAPS 0.84 0.77 1.19 1.04 0.81 0.77 0.64 4.63%

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