[KSENG] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	965,445	1,076,513	1,229,449	969,554	970,531	1,415,660	1,024,524	-0.98%
YoY %	-10.32%	-12.44%	26.81%	-0.10%	-31.44%	38.18%	-	-
Horiz. %	94.23%	105.07%	120.00%	94.63%	94.73%	138.18%	100.00%	-
PBT	168,393	92,639	112,523	342,057	99,188	139,660	110,259	7.30%
YoY %	81.77%	-17.67%	-67.10%	244.86%	-28.98%	26.67%	-	-
Horiz. %	152.72%	84.02%	102.05%	310.23%	89.96%	126.67%	100.00%	-
Tax	-33,503	-13,165	-26,020	-19,375	-20,643	-41,819	-29,109	2.36%
YoY %	-154.49%	49.40%	-34.30%	6.14%	50.64%	-43.66%	-	-
Horiz. %	115.09%	45.23%	89.39%	66.56%	70.92%	143.66%	100.00%	-
NP	134,890	79,474	86,503	322,682	78,545	97,841	81,150	8.82%
YoY %	69.73%	-8.13%	-73.19%	310.82%	-19.72%	20.57%	-	-
Horiz. %	166.22%	97.93%	106.60%	397.64%	96.79%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,869	78,759	86,147	324,980	70,866	93,070	78,664	9.52%
YoY %	72.51%	-8.58%	-73.49%	358.58%	-23.86%	18.31%	-	-
Horiz. %	172.72%	100.12%	109.51%	413.12%	90.09%	118.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.90%	14.21%	23.12%	5.66%	20.81%	29.94%	26.40%	-
YoY %	40.04%	-38.54%	308.48%	-72.80%	-30.49%	13.41%	-	-
Horiz. %	75.38%	53.83%	87.58%	21.44%	78.83%	113.41%	100.00%	-
Total Cost	830,555	997,039	1,142,946	646,872	891,986	1,317,819	943,374	-2.09%
YoY %	-16.70%	-12.77%	76.69%	-27.48%	-32.31%	39.69%	-	-
Horiz. %	88.04%	105.69%	121.16%	68.57%	94.55%	139.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,915,515	1,809,477	1,764,921	1,675,946	1,173,138	1,126,006	1,070,740	10.16%
YoY %	5.86%	2.52%	5.31%	42.86%	4.19%	5.16%	-	-
Horiz. %	178.90%	168.99%	164.83%	156.52%	109.56%	105.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	39,622	36,032	36,028	23,931	23,943	29,938	27,541	6.24%
YoY %	9.96%	0.01%	50.55%	-0.05%	-20.02%	8.70%	-	-
Horiz. %	143.87%	130.83%	130.82%	86.89%	86.94%	108.70%	100.00%	-
Div Payout %	29.16%	45.75%	41.82%	7.36%	33.79%	32.17%	35.01%	-
YoY %	-36.26%	9.40%	468.21%	-78.22%	5.04%	-8.11%	-	-
Horiz. %	83.29%	130.68%	119.45%	21.02%	96.52%	91.89%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,915,515	1,809,477	1,764,921	1,675,946	1,173,138	1,126,006	1,070,740	10.16%
YoY %	5.86%	2.52%	5.31%	42.86%	4.19%	5.16%	-	-
Horiz. %	178.90%	168.99%	164.83%	156.52%	109.56%	105.16%	100.00%	-
NOSH	360,059	360,453	360,188	239,420	239,416	239,575	239,539	7.02%
YoY %	-0.11%	0.07%	50.44%	0.00%	-0.07%	0.02%	-	-
Horiz. %	150.31%	150.48%	150.37%	99.95%	99.95%	100.02%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	13.97%	7.38%	7.04%	33.28%	8.09%	6.91%	7.92%	-
YoY %	89.30%	4.83%	-78.85%	311.37%	17.08%	-12.75%	-	-
Horiz. %	176.39%	93.18%	88.89%	420.20%	102.15%	87.25%	100.00%	-
ROE	7.09%	4.35%	4.88%	19.39%	6.04%	8.27%	7.35%	-
YoY %	62.99%	-10.86%	-74.83%	221.03%	-26.96%	12.52%	-	-
Horiz. %	96.46%	59.18%	66.39%	263.81%	82.18%	112.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	268.14	298.66	341.34	404.96	405.37	590.90	427.71	-7.48%
YoY %	-10.22%	-12.50%	-15.71%	-0.10%	-31.40%	38.15%	-	-
Horiz. %	62.69%	69.83%	79.81%	94.68%	94.78%	138.15%	100.00%	-
EPS	37.74	21.85	23.92	135.74	29.60	38.85	32.84	2.34%
YoY %	72.72%	-8.65%	-82.38%	358.58%	-23.81%	18.30%	-	-
Horiz. %	114.92%	66.53%	72.84%	413.34%	90.13%	118.30%	100.00%	-
DPS	11.00	10.00	10.00	10.00	10.00	12.50	11.50	-0.73%
YoY %	10.00%	0.00%	0.00%	0.00%	-20.00%	8.70%	-	-
Horiz. %	95.65%	86.96%	86.96%	86.96%	86.96%	108.70%	100.00%	-
NAPS	5.32	5.02	4.90	7.00	4.90	4.70	4.47	2.94%
YoY %	5.98%	2.45%	-30.00%	42.86%	4.26%	5.15%	-	-
Horiz. %	119.02%	112.30%	109.62%	156.60%	109.62%	105.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,420
RPS	267.08	297.81	340.12	268.22	268.49	391.63	283.43	-0.98%
YoY %	-10.32%	-12.44%	26.81%	-0.10%	-31.44%	38.18%	-	-
Horiz. %	94.23%	105.07%	120.00%	94.63%	94.73%	138.18%	100.00%	-
EPS	37.59	21.79	23.83	89.90	19.60	25.75	21.76	9.52%
YoY %	72.51%	-8.56%	-73.49%	358.67%	-23.88%	18.34%	-	-
Horiz. %	172.75%	100.14%	109.51%	413.14%	90.07%	118.34%	100.00%	-
DPS	10.96	9.97	9.97	6.62	6.62	8.28	7.62	6.23%
YoY %	9.93%	0.00%	50.60%	0.00%	-20.05%	8.66%	-	-
Horiz. %	143.83%	130.84%	130.84%	86.88%	86.88%	108.66%	100.00%	-
NAPS	5.2991	5.0058	4.8825	4.6364	3.2454	3.115	2.9621	10.16%
YoY %	5.86%	2.53%	5.31%	42.86%	4.19%	5.16%	-	-
Horiz. %	178.90%	168.99%	164.83%	156.52%	109.56%	105.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.74	3.88	3.74	3.77	2.54	2.53	2.97	-
P/RPS	2.14	1.30	1.10	0.93	0.63	0.43	0.69	20.74%
YoY %	64.62%	18.18%	18.28%	47.62%	46.51%	-37.68%	-	-
Horiz. %	310.14%	188.41%	159.42%	134.78%	91.30%	62.32%	100.00%	-
P/EPS	15.21	17.76	15.64	2.78	8.58	6.51	9.04	9.05%
YoY %	-14.36%	13.55%	462.59%	-67.60%	31.80%	-27.99%	-	-
Horiz. %	168.25%	196.46%	173.01%	30.75%	94.91%	72.01%	100.00%	-
EY	6.57	5.63	6.39	36.00	11.65	15.35	11.06	-8.30%
YoY %	16.70%	-11.89%	-82.25%	209.01%	-24.10%	38.79%	-	-
Horiz. %	59.40%	50.90%	57.78%	325.50%	105.33%	138.79%	100.00%	-
DY	1.92	2.58	2.67	2.65	3.94	4.94	3.87	-11.01%
YoY %	-25.58%	-3.37%	0.75%	-32.74%	-20.24%	27.65%	-	-
Horiz. %	49.61%	66.67%	68.99%	68.48%	101.81%	127.65%	100.00%	-
P/NAPS	1.08	0.77	0.76	0.54	0.52	0.54	0.66	8.54%
YoY %	40.26%	1.32%	40.74%	3.85%	-3.70%	-18.18%	-	-
Horiz. %	163.64%	116.67%	115.15%	81.82%	78.79%	81.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/11/12	29/11/11	29/11/10	19/11/09	24/11/08	28/11/07	-
Price	7.48	3.89	3.74	4.00	2.65	1.93	3.12	-
P/RPS	2.79	1.30	1.10	0.99	0.65	0.33	0.73	25.01%
YoY %	114.62%	18.18%	11.11%	52.31%	96.97%	-54.79%	-	-
Horiz. %	382.19%	178.08%	150.68%	135.62%	89.04%	45.21%	100.00%	-
P/EPS	19.82	17.80	15.64	2.95	8.95	4.97	9.50	13.02%
YoY %	11.35%	13.81%	430.17%	-67.04%	80.08%	-47.68%	-	-
Horiz. %	208.63%	187.37%	164.63%	31.05%	94.21%	52.32%	100.00%	-
EY	5.04	5.62	6.39	33.93	11.17	20.13	10.53	-11.54%
YoY %	-10.32%	-12.05%	-81.17%	203.76%	-44.51%	91.17%	-	-
Horiz. %	47.86%	53.37%	60.68%	322.22%	106.08%	191.17%	100.00%	-
DY	1.47	2.57	2.67	2.50	3.77	6.48	3.69	-14.20%
YoY %	-42.80%	-3.75%	6.80%	-33.69%	-41.82%	75.61%	-	-
Horiz. %	39.84%	69.65%	72.36%	67.75%	102.17%	175.61%	100.00%	-
P/NAPS	1.41	0.77	0.76	0.57	0.54	0.41	0.70	12.36%
YoY %	83.12%	1.32%	33.33%	5.56%	31.71%	-41.43%	-	-
Horiz. %	201.43%	110.00%	108.57%	81.43%	77.14%	58.57%	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