[KSENG] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	969,554	970,531	1,415,660	1,024,524	789,459	832,177	826,951	2.68%
YoY %	-0.10%	-31.44%	38.18%	29.78%	-5.13%	0.63%	-	-
Horiz. %	117.24%	117.36%	171.19%	123.89%	95.47%	100.63%	100.00%	-
PBT	342,057	99,188	139,660	110,259	108,554	68,523	57,195	34.70%
YoY %	244.86%	-28.98%	26.67%	1.57%	58.42%	19.81%	-	-
Horiz. %	598.05%	173.42%	244.18%	192.78%	189.80%	119.81%	100.00%	-
Tax	-19,375	-20,643	-41,819	-29,109	-14,494	-18,170	-17,253	1.95%
YoY %	6.14%	50.64%	-43.66%	-100.83%	20.23%	-5.32%	-	-
Horiz. %	112.30%	119.65%	242.39%	168.72%	84.01%	105.32%	100.00%	-
NP	322,682	78,545	97,841	81,150	94,060	50,353	39,942	41.62%
YoY %	310.82%	-19.72%	20.57%	-13.73%	86.80%	26.07%	-	-
Horiz. %	807.88%	196.65%	244.96%	203.17%	235.49%	126.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	324,980	70,866	93,070	78,664	86,414	51,615	39,942	41.79%
YoY %	358.58%	-23.86%	18.31%	-8.97%	67.42%	29.22%	-	-
Horiz. %	813.63%	177.42%	233.01%	196.95%	216.35%	129.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.66%	20.81%	29.94%	26.40%	13.35%	26.52%	30.17%	-
YoY %	-72.80%	-30.49%	13.41%	97.75%	-49.66%	-12.10%	-	-
Horiz. %	18.76%	68.98%	99.24%	87.50%	44.25%	87.90%	100.00%	-
Total Cost	646,872	891,986	1,317,819	943,374	695,399	781,824	787,009	-3.21%
YoY %	-27.48%	-32.31%	39.69%	35.66%	-11.05%	-0.66%	-	-
Horiz. %	82.19%	113.34%	167.45%	119.87%	88.36%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,675,946	1,173,138	1,126,006	1,070,740	1,024,728	958,520	924,330	10.42%
YoY %	42.86%	4.19%	5.16%	4.49%	6.91%	3.70%	-	-
Horiz. %	181.31%	126.92%	121.82%	115.84%	110.86%	103.70%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	23,931	23,943	29,938	27,541	25,139	23,968	14,377	8.85%
YoY %	-0.05%	-20.02%	8.70%	9.55%	4.89%	66.71%	-	-
Horiz. %	166.45%	166.54%	208.24%	191.56%	174.86%	166.71%	100.00%	-
Div Payout %	7.36%	33.79%	32.17%	35.01%	29.09%	46.44%	36.00%	-
YoY %	-78.22%	5.04%	-8.11%	20.35%	-37.36%	29.00%	-	-
Horiz. %	20.44%	93.86%	89.36%	97.25%	80.81%	129.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,675,946	1,173,138	1,126,006	1,070,740	1,024,728	958,520	924,330	10.42%
YoY %	42.86%	4.19%	5.16%	4.49%	6.91%	3.70%	-	-
Horiz. %	181.31%	126.92%	121.82%	115.84%	110.86%	103.70%	100.00%	-
NOSH	239,420	239,416	239,575	239,539	239,422	239,630	239,463	-0.00%
YoY %	0.00%	-0.07%	0.02%	0.05%	-0.09%	0.07%	-	-
Horiz. %	99.98%	99.98%	100.05%	100.03%	99.98%	100.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	33.28%	8.09%	6.91%	7.92%	11.91%	6.05%	4.83%	-
YoY %	311.37%	17.08%	-12.75%	-33.50%	96.86%	25.26%	-	-
Horiz. %	689.03%	167.49%	143.06%	163.98%	246.58%	125.26%	100.00%	-
ROE	19.39%	6.04%	8.27%	7.35%	8.43%	5.38%	4.32%	-
YoY %	221.03%	-26.96%	12.52%	-12.81%	56.69%	24.54%	-	-
Horiz. %	448.84%	139.81%	191.44%	170.14%	195.14%	124.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	404.96	405.37	590.90	427.71	329.73	347.28	345.33	2.68%
YoY %	-0.10%	-31.40%	38.15%	29.72%	-5.05%	0.56%	-	-
Horiz. %	117.27%	117.39%	171.11%	123.86%	95.48%	100.56%	100.00%	-
EPS	135.74	29.60	38.85	32.84	36.09	21.54	16.68	41.80%
YoY %	358.58%	-23.81%	18.30%	-9.01%	67.55%	29.14%	-	-
Horiz. %	813.79%	177.46%	232.91%	196.88%	216.37%	129.14%	100.00%	-
DPS	10.00	10.00	12.50	11.50	10.50	10.00	6.00	8.88%
YoY %	0.00%	-20.00%	8.70%	9.52%	5.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	208.33%	191.67%	175.00%	166.67%	100.00%	-
NAPS	7.00	4.90	4.70	4.47	4.28	4.00	3.86	10.42%
YoY %	42.86%	4.26%	5.15%	4.44%	7.00%	3.63%	-	-
Horiz. %	181.35%	126.94%	121.76%	115.80%	110.88%	103.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 239,539
RPS	269.76	270.03	393.88	285.06	219.65	231.54	230.08	2.68%
YoY %	-0.10%	-31.44%	38.17%	29.78%	-5.14%	0.63%	-	-
Horiz. %	117.25%	117.36%	171.19%	123.90%	95.47%	100.63%	100.00%	-
EPS	90.42	19.72	25.90	21.89	24.04	14.36	11.11	41.80%
YoY %	358.52%	-23.86%	18.32%	-8.94%	67.41%	29.25%	-	-
Horiz. %	813.86%	177.50%	233.12%	197.03%	216.38%	129.25%	100.00%	-
DPS	6.66	6.66	8.33	7.66	6.99	6.67	4.00	8.86%
YoY %	0.00%	-20.05%	8.75%	9.59%	4.80%	66.75%	-	-
Horiz. %	166.50%	166.50%	208.25%	191.50%	174.75%	166.75%	100.00%	-
NAPS	4.663	3.2641	3.1329	2.9791	2.8511	2.6669	2.5718	10.42%
YoY %	42.86%	4.19%	5.16%	4.49%	6.91%	3.70%	-	-
Horiz. %	181.31%	126.92%	121.82%	115.84%	110.86%	103.70%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.77	2.54	2.53	2.97	2.12	1.48	1.20	-
P/RPS	0.93	0.63	0.43	0.69	0.64	0.43	0.35	17.68%
YoY %	47.62%	46.51%	-37.68%	7.81%	48.84%	22.86%	-	-
Horiz. %	265.71%	180.00%	122.86%	197.14%	182.86%	122.86%	100.00%	-
P/EPS	2.78	8.58	6.51	9.04	5.87	6.87	7.19	-14.64%
YoY %	-67.60%	31.80%	-27.99%	54.00%	-14.56%	-4.45%	-	-
Horiz. %	38.66%	119.33%	90.54%	125.73%	81.64%	95.55%	100.00%	-
EY	36.00	11.65	15.35	11.06	17.02	14.55	13.90	17.17%
YoY %	209.01%	-24.10%	38.79%	-35.02%	16.98%	4.68%	-	-
Horiz. %	258.99%	83.81%	110.43%	79.57%	122.45%	104.68%	100.00%	-
DY	2.65	3.94	4.94	3.87	4.95	6.76	5.00	-10.03%
YoY %	-32.74%	-20.24%	27.65%	-21.82%	-26.78%	35.20%	-	-
Horiz. %	53.00%	78.80%	98.80%	77.40%	99.00%	135.20%	100.00%	-
P/NAPS	0.54	0.52	0.54	0.66	0.50	0.37	0.31	9.68%
YoY %	3.85%	-3.70%	-18.18%	32.00%	35.14%	19.35%	-	-
Horiz. %	174.19%	167.74%	174.19%	212.90%	161.29%	119.35%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	19/11/09	24/11/08	28/11/07	23/11/06	30/11/05	30/11/04	-
Price	4.00	2.65	1.93	3.12	2.25	1.36	1.24	-
P/RPS	0.99	0.65	0.33	0.73	0.68	0.39	0.36	18.35%
YoY %	52.31%	96.97%	-54.79%	7.35%	74.36%	8.33%	-	-
Horiz. %	275.00%	180.56%	91.67%	202.78%	188.89%	108.33%	100.00%	-
P/EPS	2.95	8.95	4.97	9.50	6.23	6.31	7.43	-14.26%
YoY %	-67.04%	80.08%	-47.68%	52.49%	-1.27%	-15.07%	-	-
Horiz. %	39.70%	120.46%	66.89%	127.86%	83.85%	84.93%	100.00%	-
EY	33.93	11.17	20.13	10.53	16.04	15.84	13.45	16.66%
YoY %	203.76%	-44.51%	91.17%	-34.35%	1.26%	17.77%	-	-
Horiz. %	252.27%	83.05%	149.67%	78.29%	119.26%	117.77%	100.00%	-
DY	2.50	3.77	6.48	3.69	4.67	7.35	4.84	-10.42%
YoY %	-33.69%	-41.82%	75.61%	-20.99%	-36.46%	51.86%	-	-
Horiz. %	51.65%	77.89%	133.88%	76.24%	96.49%	151.86%	100.00%	-
P/NAPS	0.57	0.54	0.41	0.70	0.53	0.34	0.32	10.09%
YoY %	5.56%	31.71%	-41.43%	32.08%	55.88%	6.25%	-	-
Horiz. %	178.12%	168.75%	128.12%	218.75%	165.62%	106.25%	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