[KSENG] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	1,229,449	969,554	970,531	1,415,660	1,024,524	789,459	832,177	6.71%
YoY %	26.81%	-0.10%	-31.44%	38.18%	29.78%	-5.13%	-	-
Horiz. %	147.74%	116.51%	116.63%	170.12%	123.11%	94.87%	100.00%	-
PBT	112,523	342,057	99,188	139,660	110,259	108,554	68,523	8.61%
YoY %	-67.10%	244.86%	-28.98%	26.67%	1.57%	58.42%	-	-
Horiz. %	164.21%	499.19%	144.75%	203.81%	160.91%	158.42%	100.00%	-
Tax	-26,020	-19,375	-20,643	-41,819	-29,109	-14,494	-18,170	6.16%
YoY %	-34.30%	6.14%	50.64%	-43.66%	-100.83%	20.23%	-	-
Horiz. %	143.20%	106.63%	113.61%	230.15%	160.20%	79.77%	100.00%	-
NP	86,503	322,682	78,545	97,841	81,150	94,060	50,353	9.43%
YoY %	-73.19%	310.82%	-19.72%	20.57%	-13.73%	86.80%	-	-
Horiz. %	171.79%	640.84%	155.99%	194.31%	161.16%	186.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,147	324,980	70,866	93,070	78,664	86,414	51,615	8.90%
YoY %	-73.49%	358.58%	-23.86%	18.31%	-8.97%	67.42%	-	-
Horiz. %	166.90%	629.62%	137.30%	180.32%	152.41%	167.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	5.66%	20.81%	29.94%	26.40%	13.35%	26.52%	-
YoY %	308.48%	-72.80%	-30.49%	13.41%	97.75%	-49.66%	-	-
Horiz. %	87.18%	21.34%	78.47%	112.90%	99.55%	50.34%	100.00%	-
Total Cost	1,142,946	646,872	891,986	1,317,819	943,374	695,399	781,824	6.53%
YoY %	76.69%	-27.48%	-32.31%	39.69%	35.66%	-11.05%	-	-
Horiz. %	146.19%	82.74%	114.09%	168.56%	120.66%	88.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,764,921	1,675,946	1,173,138	1,126,006	1,070,740	1,024,728	958,520	10.70%
YoY %	5.31%	42.86%	4.19%	5.16%	4.49%	6.91%	-	-
Horiz. %	184.13%	174.85%	122.39%	117.47%	111.71%	106.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	36,028	23,931	23,943	29,938	27,541	25,139	23,968	7.02%
YoY %	50.55%	-0.05%	-20.02%	8.70%	9.55%	4.89%	-	-
Horiz. %	150.32%	99.85%	99.90%	124.91%	114.91%	104.89%	100.00%	-
Div Payout %	41.82%	7.36%	33.79%	32.17%	35.01%	29.09%	46.44%	-
YoY %	468.21%	-78.22%	5.04%	-8.11%	20.35%	-37.36%	-	-
Horiz. %	90.05%	15.85%	72.76%	69.27%	75.39%	62.64%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,764,921	1,675,946	1,173,138	1,126,006	1,070,740	1,024,728	958,520	10.70%
YoY %	5.31%	42.86%	4.19%	5.16%	4.49%	6.91%	-	-
Horiz. %	184.13%	174.85%	122.39%	117.47%	111.71%	106.91%	100.00%	-
NOSH	360,188	239,420	239,416	239,575	239,539	239,422	239,630	7.02%
YoY %	50.44%	0.00%	-0.07%	0.02%	0.05%	-0.09%	-	-
Horiz. %	150.31%	99.91%	99.91%	99.98%	99.96%	99.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	7.04%	33.28%	8.09%	6.91%	7.92%	11.91%	6.05%	-
YoY %	-78.85%	311.37%	17.08%	-12.75%	-33.50%	96.86%	-	-
Horiz. %	116.36%	550.08%	133.72%	114.21%	130.91%	196.86%	100.00%	-
ROE	4.88%	19.39%	6.04%	8.27%	7.35%	8.43%	5.38%	-
YoY %	-74.83%	221.03%	-26.96%	12.52%	-12.81%	56.69%	-	-
Horiz. %	90.71%	360.41%	112.27%	153.72%	136.62%	156.69%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	341.34	404.96	405.37	590.90	427.71	329.73	347.28	-0.28%
YoY %	-15.71%	-0.10%	-31.40%	38.15%	29.72%	-5.05%	-	-
Horiz. %	98.29%	116.61%	116.73%	170.15%	123.16%	94.95%	100.00%	-
EPS	23.92	135.74	29.60	38.85	32.84	36.09	21.54	1.76%
YoY %	-82.38%	358.58%	-23.81%	18.30%	-9.01%	67.55%	-	-
Horiz. %	111.05%	630.18%	137.42%	180.36%	152.46%	167.55%	100.00%	-
DPS	10.00	10.00	10.00	12.50	11.50	10.50	10.00	0.00%
YoY %	0.00%	0.00%	-20.00%	8.70%	9.52%	5.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	125.00%	115.00%	105.00%	100.00%	-
NAPS	4.90	7.00	4.90	4.70	4.47	4.28	4.00	3.43%
YoY %	-30.00%	42.86%	4.26%	5.15%	4.44%	7.00%	-	-
Horiz. %	122.50%	175.00%	122.50%	117.50%	111.75%	107.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 239,575
RPS	342.07	269.76	270.03	393.88	285.06	219.65	231.54	6.71%
YoY %	26.81%	-0.10%	-31.44%	38.17%	29.78%	-5.14%	-	-
Horiz. %	147.74%	116.51%	116.62%	170.11%	123.11%	94.86%	100.00%	-
EPS	23.97	90.42	19.72	25.90	21.89	24.04	14.36	8.91%
YoY %	-73.49%	358.52%	-23.86%	18.32%	-8.94%	67.41%	-	-
Horiz. %	166.92%	629.67%	137.33%	180.36%	152.44%	167.41%	100.00%	-
DPS	10.02	6.66	6.66	8.33	7.66	6.99	6.67	7.01%
YoY %	50.45%	0.00%	-20.05%	8.75%	9.59%	4.80%	-	-
Horiz. %	150.22%	99.85%	99.85%	124.89%	114.84%	104.80%	100.00%	-
NAPS	4.9106	4.663	3.2641	3.1329	2.9791	2.8511	2.6669	10.70%
YoY %	5.31%	42.86%	4.19%	5.16%	4.49%	6.91%	-	-
Horiz. %	184.13%	174.85%	122.39%	117.47%	111.71%	106.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.74	3.77	2.54	2.53	2.97	2.12	1.48	-
P/RPS	1.10	0.93	0.63	0.43	0.69	0.64	0.43	16.93%
YoY %	18.28%	47.62%	46.51%	-37.68%	7.81%	48.84%	-	-
Horiz. %	255.81%	216.28%	146.51%	100.00%	160.47%	148.84%	100.00%	-
P/EPS	15.64	2.78	8.58	6.51	9.04	5.87	6.87	14.68%
YoY %	462.59%	-67.60%	31.80%	-27.99%	54.00%	-14.56%	-	-
Horiz. %	227.66%	40.47%	124.89%	94.76%	131.59%	85.44%	100.00%	-
EY	6.39	36.00	11.65	15.35	11.06	17.02	14.55	-12.80%
YoY %	-82.25%	209.01%	-24.10%	38.79%	-35.02%	16.98%	-	-
Horiz. %	43.92%	247.42%	80.07%	105.50%	76.01%	116.98%	100.00%	-
DY	2.67	2.65	3.94	4.94	3.87	4.95	6.76	-14.33%
YoY %	0.75%	-32.74%	-20.24%	27.65%	-21.82%	-26.78%	-	-
Horiz. %	39.50%	39.20%	58.28%	73.08%	57.25%	73.22%	100.00%	-
P/NAPS	0.76	0.54	0.52	0.54	0.66	0.50	0.37	12.74%
YoY %	40.74%	3.85%	-3.70%	-18.18%	32.00%	35.14%	-	-
Horiz. %	205.41%	145.95%	140.54%	145.95%	178.38%	135.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	29/11/10	19/11/09	24/11/08	28/11/07	23/11/06	30/11/05	-
Price	3.74	4.00	2.65	1.93	3.12	2.25	1.36	-
P/RPS	1.10	0.99	0.65	0.33	0.73	0.68	0.39	18.85%
YoY %	11.11%	52.31%	96.97%	-54.79%	7.35%	74.36%	-	-
Horiz. %	282.05%	253.85%	166.67%	84.62%	187.18%	174.36%	100.00%	-
P/EPS	15.64	2.95	8.95	4.97	9.50	6.23	6.31	16.32%
YoY %	430.17%	-67.04%	80.08%	-47.68%	52.49%	-1.27%	-	-
Horiz. %	247.86%	46.75%	141.84%	78.76%	150.55%	98.73%	100.00%	-
EY	6.39	33.93	11.17	20.13	10.53	16.04	15.84	-14.03%
YoY %	-81.17%	203.76%	-44.51%	91.17%	-34.35%	1.26%	-	-
Horiz. %	40.34%	214.20%	70.52%	127.08%	66.48%	101.26%	100.00%	-
DY	2.67	2.50	3.77	6.48	3.69	4.67	7.35	-15.52%
YoY %	6.80%	-33.69%	-41.82%	75.61%	-20.99%	-36.46%	-	-
Horiz. %	36.33%	34.01%	51.29%	88.16%	50.20%	63.54%	100.00%	-
P/NAPS	0.76	0.57	0.54	0.41	0.70	0.53	0.34	14.33%
YoY %	33.33%	5.56%	31.71%	-41.43%	32.08%	55.88%	-	-
Horiz. %	223.53%	167.65%	158.82%	120.59%	205.88%	155.88%	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