[KSENG] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	937,440	1,080,082	965,445	1,076,513	1,229,449	969,554	970,531	-0.57%
YoY %	-13.21%	11.87%	-10.32%	-12.44%	26.81%	-0.10%	-	-
Horiz. %	96.59%	111.29%	99.48%	110.92%	126.68%	99.90%	100.00%	-
PBT	266,132	152,014	168,393	92,639	112,523	342,057	99,188	17.87%
YoY %	75.07%	-9.73%	81.77%	-17.67%	-67.10%	244.86%	-	-
Horiz. %	268.31%	153.26%	169.77%	93.40%	113.44%	344.86%	100.00%	-
Tax	-29,024	-33,524	-33,503	-13,165	-26,020	-19,375	-20,643	5.84%
YoY %	13.42%	-0.06%	-154.49%	49.40%	-34.30%	6.14%	-	-
Horiz. %	140.60%	162.40%	162.30%	63.77%	126.05%	93.86%	100.00%	-
NP	237,108	118,490	134,890	79,474	86,503	322,682	78,545	20.20%
YoY %	100.11%	-12.16%	69.73%	-8.13%	-73.19%	310.82%	-	-
Horiz. %	301.88%	150.86%	171.74%	101.18%	110.13%	410.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,183	119,544	135,869	78,759	86,147	324,980	70,866	22.20%
YoY %	97.57%	-12.02%	72.51%	-8.58%	-73.49%	358.58%	-	-
Horiz. %	333.28%	168.69%	191.73%	111.14%	121.56%	458.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.91%	22.05%	19.90%	14.21%	23.12%	5.66%	20.81%	-
YoY %	-50.52%	10.80%	40.04%	-38.54%	308.48%	-72.80%	-	-
Horiz. %	52.43%	105.96%	95.63%	68.28%	111.10%	27.20%	100.00%	-
Total Cost	700,332	961,592	830,555	997,039	1,142,946	646,872	891,986	-3.94%
YoY %	-27.17%	15.78%	-16.70%	-12.77%	76.69%	-27.48%	-	-
Horiz. %	78.51%	107.80%	93.11%	111.78%	128.13%	72.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,142,458	1,977,399	1,915,515	1,809,477	1,764,921	1,675,946	1,173,138	10.55%
YoY %	8.35%	3.23%	5.86%	2.52%	5.31%	42.86%	-	-
Horiz. %	182.63%	168.56%	163.28%	154.24%	150.44%	142.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	43,217	37,784	39,622	36,032	36,028	23,931	23,943	10.33%
YoY %	14.38%	-4.64%	9.96%	0.01%	50.55%	-0.05%	-	-
Horiz. %	180.50%	157.81%	165.48%	150.49%	150.47%	99.95%	100.00%	-
Div Payout %	18.30%	31.61%	29.16%	45.75%	41.82%	7.36%	33.79%	-
YoY %	-42.11%	8.40%	-36.26%	9.40%	468.21%	-78.22%	-	-
Horiz. %	54.16%	93.55%	86.30%	135.40%	123.76%	21.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	2,142,458	1,977,399	1,915,515	1,809,477	1,764,921	1,675,946	1,173,138	10.55%
YoY %	8.35%	3.23%	5.86%	2.52%	5.31%	42.86%	-	-
Horiz. %	182.63%	168.56%	163.28%	154.24%	150.44%	142.86%	100.00%	-
NOSH	360,077	361,477	360,059	360,453	360,188	239,420	239,416	7.03%
YoY %	-0.39%	0.39%	-0.11%	0.07%	50.44%	0.00%	-	-
Horiz. %	150.40%	150.98%	150.39%	150.56%	150.44%	100.00%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	25.29%	10.97%	13.97%	7.38%	7.04%	33.28%	8.09%	-
YoY %	130.54%	-21.47%	89.30%	4.83%	-78.85%	311.37%	-	-
Horiz. %	312.61%	135.60%	172.68%	91.22%	87.02%	411.37%	100.00%	-
ROE	11.02%	6.05%	7.09%	4.35%	4.88%	19.39%	6.04%	-
YoY %	82.15%	-14.67%	62.99%	-10.86%	-74.83%	221.03%	-	-
Horiz. %	182.45%	100.17%	117.38%	72.02%	80.79%	321.03%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	260.34	299.87	268.14	298.66	341.34	404.96	405.37	-7.11%
YoY %	-13.18%	11.83%	-10.22%	-12.50%	-15.71%	-0.10%	-	-
Horiz. %	64.22%	73.97%	66.15%	73.68%	84.20%	99.90%	100.00%	-
EPS	65.59	33.19	37.74	21.85	23.92	135.74	29.60	14.17%
YoY %	97.62%	-12.06%	72.72%	-8.65%	-82.38%	358.58%	-	-
Horiz. %	221.59%	112.13%	127.50%	73.82%	80.81%	458.58%	100.00%	-
DPS	12.00	10.50	11.00	10.00	10.00	10.00	10.00	3.08%
YoY %	14.29%	-4.55%	10.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	105.00%	110.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.95	5.49	5.32	5.02	4.90	7.00	4.90	3.28%
YoY %	8.38%	3.20%	5.98%	2.45%	-30.00%	42.86%	-	-
Horiz. %	121.43%	112.04%	108.57%	102.45%	100.00%	142.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 360,453
RPS	259.34	298.80	267.08	297.81	340.12	268.22	268.49	-0.57%
YoY %	-13.21%	11.88%	-10.32%	-12.44%	26.81%	-0.10%	-	-
Horiz. %	96.59%	111.29%	99.47%	110.92%	126.68%	99.90%	100.00%	-
EPS	65.34	33.07	37.59	21.79	23.83	89.90	19.60	22.21%
YoY %	97.58%	-12.02%	72.51%	-8.56%	-73.49%	358.67%	-	-
Horiz. %	333.37%	168.72%	191.79%	111.17%	121.58%	458.67%	100.00%	-
DPS	11.96	10.45	10.96	9.97	9.97	6.62	6.62	10.35%
YoY %	14.45%	-4.65%	9.93%	0.00%	50.60%	0.00%	-	-
Horiz. %	180.66%	157.85%	165.56%	150.60%	150.60%	100.00%	100.00%	-
NAPS	5.927	5.4703	5.2991	5.0058	4.8825	4.6364	3.2454	10.55%
YoY %	8.35%	3.23%	5.86%	2.53%	5.31%	42.86%	-	-
Horiz. %	182.63%	168.56%	163.28%	154.24%	150.44%	142.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	5.00	6.20	5.74	3.88	3.74	3.77	2.54	-
P/RPS	1.92	2.07	2.14	1.30	1.10	0.93	0.63	20.39%
YoY %	-7.25%	-3.27%	64.62%	18.18%	18.28%	47.62%	-	-
Horiz. %	304.76%	328.57%	339.68%	206.35%	174.60%	147.62%	100.00%	-
P/EPS	7.62	18.68	15.21	17.76	15.64	2.78	8.58	-1.95%
YoY %	-59.21%	22.81%	-14.36%	13.55%	462.59%	-67.60%	-	-
Horiz. %	88.81%	217.72%	177.27%	206.99%	182.28%	32.40%	100.00%	-
EY	13.12	5.35	6.57	5.63	6.39	36.00	11.65	1.99%
YoY %	145.23%	-18.57%	16.70%	-11.89%	-82.25%	209.01%	-	-
Horiz. %	112.62%	45.92%	56.39%	48.33%	54.85%	309.01%	100.00%	-
DY	2.40	1.69	1.92	2.58	2.67	2.65	3.94	-7.92%
YoY %	42.01%	-11.98%	-25.58%	-3.37%	0.75%	-32.74%	-	-
Horiz. %	60.91%	42.89%	48.73%	65.48%	67.77%	67.26%	100.00%	-
P/NAPS	0.84	1.13	1.08	0.77	0.76	0.54	0.52	8.31%
YoY %	-25.66%	4.63%	40.26%	1.32%	40.74%	3.85%	-	-
Horiz. %	161.54%	217.31%	207.69%	148.08%	146.15%	103.85%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	27/11/14	27/11/13	28/11/12	29/11/11	29/11/10	19/11/09	-
Price	5.13	5.93	7.48	3.89	3.74	4.00	2.65	-
P/RPS	1.97	1.98	2.79	1.30	1.10	0.99	0.65	20.28%
YoY %	-0.51%	-29.03%	114.62%	18.18%	11.11%	52.31%	-	-
Horiz. %	303.08%	304.62%	429.23%	200.00%	169.23%	152.31%	100.00%	-
P/EPS	7.82	17.87	19.82	17.80	15.64	2.95	8.95	-2.22%
YoY %	-56.24%	-9.84%	11.35%	13.81%	430.17%	-67.04%	-	-
Horiz. %	87.37%	199.66%	221.45%	198.88%	174.75%	32.96%	100.00%	-
EY	12.79	5.60	5.04	5.62	6.39	33.93	11.17	2.28%
YoY %	128.39%	11.11%	-10.32%	-12.05%	-81.17%	203.76%	-	-
Horiz. %	114.50%	50.13%	45.12%	50.31%	57.21%	303.76%	100.00%	-
DY	2.34	1.77	1.47	2.57	2.67	2.50	3.77	-7.63%
YoY %	32.20%	20.41%	-42.80%	-3.75%	6.80%	-33.69%	-	-
Horiz. %	62.07%	46.95%	38.99%	68.17%	70.82%	66.31%	100.00%	-
P/NAPS	0.86	1.08	1.41	0.77	0.76	0.57	0.54	8.06%
YoY %	-20.37%	-23.40%	83.12%	1.32%	33.33%	5.56%	-	-
Horiz. %	159.26%	200.00%	261.11%	142.59%	140.74%	105.56%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:35:00

EMA 5

5 Mins

BUY

2024-06-28 16:35:00

MACD/RSI

5 Mins

BUY

2024-06-28 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More