[KSENG] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	1,001,303	937,440	1,080,082	965,445	1,076,513	1,229,449	969,554	0.53%
YoY %	6.81%	-13.21%	11.87%	-10.32%	-12.44%	26.81%	-	-
Horiz. %	103.27%	96.69%	111.40%	99.58%	111.03%	126.81%	100.00%	-
PBT	1,335	266,132	152,014	168,393	92,639	112,523	342,057	-60.28%
YoY %	-99.50%	75.07%	-9.73%	81.77%	-17.67%	-67.10%	-	-
Horiz. %	0.39%	77.80%	44.44%	49.23%	27.08%	32.90%	100.00%	-
Tax	-13,188	-29,024	-33,524	-33,503	-13,165	-26,020	-19,375	-6.20%
YoY %	54.56%	13.42%	-0.06%	-154.49%	49.40%	-34.30%	-	-
Horiz. %	68.07%	149.80%	173.03%	172.92%	67.95%	134.30%	100.00%	-
NP	-11,853	237,108	118,490	134,890	79,474	86,503	322,682	-
YoY %	-105.00%	100.11%	-12.16%	69.73%	-8.13%	-73.19%	-	-
Horiz. %	-3.67%	73.48%	36.72%	41.80%	24.63%	26.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,507	236,183	119,544	135,869	78,759	86,147	324,980	-
YoY %	-106.57%	97.57%	-12.02%	72.51%	-8.58%	-73.49%	-	-
Horiz. %	-4.77%	72.68%	36.79%	41.81%	24.24%	26.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	987.87%	10.91%	22.05%	19.90%	14.21%	23.12%	5.66%	-
YoY %	8,954.72%	-50.52%	10.80%	40.04%	-38.54%	308.48%	-	-
Horiz. %	17,453.53%	192.76%	389.58%	351.59%	251.06%	408.48%	100.00%	-
Total Cost	1,013,156	700,332	961,592	830,555	997,039	1,142,946	646,872	7.75%
YoY %	44.67%	-27.17%	15.78%	-16.70%	-12.77%	76.69%	-	-
Horiz. %	156.62%	108.26%	148.65%	128.40%	154.13%	176.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,134,651	2,142,458	1,977,399	1,915,515	1,809,477	1,764,921	1,675,946	4.11%
YoY %	-0.36%	8.35%	3.23%	5.86%	2.52%	5.31%	-	-
Horiz. %	127.37%	127.84%	117.99%	114.29%	107.97%	105.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	43,128	43,217	37,784	39,622	36,032	36,028	23,931	10.30%
YoY %	-0.21%	14.38%	-4.64%	9.96%	0.01%	50.55%	-	-
Horiz. %	180.22%	180.59%	157.89%	165.57%	150.57%	150.55%	100.00%	-
Div Payout %	0.00%	18.30%	31.61%	29.16%	45.75%	41.82%	7.36%	-
YoY %	0.00%	-42.11%	8.40%	-36.26%	9.40%	468.21%	-	-
Horiz. %	0.00%	248.64%	429.48%	396.20%	621.60%	568.21%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	2,134,651	2,142,458	1,977,399	1,915,515	1,809,477	1,764,921	1,675,946	4.11%
YoY %	-0.36%	8.35%	3.23%	5.86%	2.52%	5.31%	-	-
Horiz. %	127.37%	127.84%	117.99%	114.29%	107.97%	105.31%	100.00%	-
NOSH	361,477	360,077	361,477	360,059	360,453	360,188	239,420	7.10%
YoY %	0.39%	-0.39%	0.39%	-0.11%	0.07%	50.44%	-	-
Horiz. %	150.98%	150.40%	150.98%	150.39%	150.55%	150.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-1.18%	25.29%	10.97%	13.97%	7.38%	7.04%	33.28%	-
YoY %	-104.67%	130.54%	-21.47%	89.30%	4.83%	-78.85%	-	-
Horiz. %	-3.55%	75.99%	32.96%	41.98%	22.18%	21.15%	100.00%	-
ROE	-0.73%	11.02%	6.05%	7.09%	4.35%	4.88%	19.39%	-
YoY %	-106.62%	82.15%	-14.67%	62.99%	-10.86%	-74.83%	-	-
Horiz. %	-3.76%	56.83%	31.20%	36.57%	22.43%	25.17%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	278.63	260.34	299.87	268.14	298.66	341.34	404.96	-6.03%
YoY %	7.03%	-13.18%	11.83%	-10.22%	-12.50%	-15.71%	-	-
Horiz. %	68.80%	64.29%	74.05%	66.21%	73.75%	84.29%	100.00%	-
EPS	-4.32	65.59	33.19	37.74	21.85	23.92	135.74	-
YoY %	-106.59%	97.62%	-12.06%	72.72%	-8.65%	-82.38%	-	-
Horiz. %	-3.18%	48.32%	24.45%	27.80%	16.10%	17.62%	100.00%	-
DPS	12.00	12.00	10.50	11.00	10.00	10.00	10.00	3.08%
YoY %	0.00%	14.29%	-4.55%	10.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	105.00%	110.00%	100.00%	100.00%	100.00%	-
NAPS	5.94	5.95	5.49	5.32	5.02	4.90	7.00	-2.69%
YoY %	-0.17%	8.38%	3.20%	5.98%	2.45%	-30.00%	-	-
Horiz. %	84.86%	85.00%	78.43%	76.00%	71.71%	70.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 360,059
RPS	277.00	259.34	298.80	267.08	297.81	340.12	268.22	0.53%
YoY %	6.81%	-13.21%	11.88%	-10.32%	-12.44%	26.81%	-	-
Horiz. %	103.27%	96.69%	111.40%	99.57%	111.03%	126.81%	100.00%	-
EPS	-4.29	65.34	33.07	37.59	21.79	23.83	89.90	-
YoY %	-106.57%	97.58%	-12.02%	72.51%	-8.56%	-73.49%	-	-
Horiz. %	-4.77%	72.68%	36.79%	41.81%	24.24%	26.51%	100.00%	-
DPS	11.93	11.96	10.45	10.96	9.97	9.97	6.62	10.30%
YoY %	-0.25%	14.45%	-4.65%	9.93%	0.00%	50.60%	-	-
Horiz. %	180.21%	180.66%	157.85%	165.56%	150.60%	150.60%	100.00%	-
NAPS	5.9054	5.927	5.4703	5.2991	5.0058	4.8825	4.6364	4.11%
YoY %	-0.36%	8.35%	3.23%	5.86%	2.53%	5.31%	-	-
Horiz. %	127.37%	127.84%	117.99%	114.29%	107.97%	105.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	4.79	5.00	6.20	5.74	3.88	3.74	3.77	-
P/RPS	1.72	1.92	2.07	2.14	1.30	1.10	0.93	10.78%
YoY %	-10.42%	-7.25%	-3.27%	64.62%	18.18%	18.28%	-	-
Horiz. %	184.95%	206.45%	222.58%	230.11%	139.78%	118.28%	100.00%	-
P/EPS	-111.01	7.62	18.68	15.21	17.76	15.64	2.78	-
YoY %	-1,556.82%	-59.21%	22.81%	-14.36%	13.55%	462.59%	-	-
Horiz. %	-3,993.17%	274.10%	671.94%	547.12%	638.85%	562.59%	100.00%	-
EY	-0.90	13.12	5.35	6.57	5.63	6.39	36.00	-
YoY %	-106.86%	145.23%	-18.57%	16.70%	-11.89%	-82.25%	-	-
Horiz. %	-2.50%	36.44%	14.86%	18.25%	15.64%	17.75%	100.00%	-
DY	2.51	2.40	1.69	1.92	2.58	2.67	2.65	-0.89%
YoY %	4.58%	42.01%	-11.98%	-25.58%	-3.37%	0.75%	-	-
Horiz. %	94.72%	90.57%	63.77%	72.45%	97.36%	100.75%	100.00%	-
P/NAPS	0.81	0.84	1.13	1.08	0.77	0.76	0.54	6.98%
YoY %	-3.57%	-25.66%	4.63%	40.26%	1.32%	40.74%	-	-
Horiz. %	150.00%	155.56%	209.26%	200.00%	142.59%	140.74%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	27/11/15	27/11/14	27/11/13	28/11/12	29/11/11	29/11/10	-
Price	4.72	5.13	5.93	7.48	3.89	3.74	4.00	-
P/RPS	1.69	1.97	1.98	2.79	1.30	1.10	0.99	9.31%
YoY %	-14.21%	-0.51%	-29.03%	114.62%	18.18%	11.11%	-	-
Horiz. %	170.71%	198.99%	200.00%	281.82%	131.31%	111.11%	100.00%	-
P/EPS	-109.38	7.82	17.87	19.82	17.80	15.64	2.95	-
YoY %	-1,498.72%	-56.24%	-9.84%	11.35%	13.81%	430.17%	-	-
Horiz. %	-3,707.80%	265.08%	605.76%	671.86%	603.39%	530.17%	100.00%	-
EY	-0.91	12.79	5.60	5.04	5.62	6.39	33.93	-
YoY %	-107.11%	128.39%	11.11%	-10.32%	-12.05%	-81.17%	-	-
Horiz. %	-2.68%	37.70%	16.50%	14.85%	16.56%	18.83%	100.00%	-
DY	2.54	2.34	1.77	1.47	2.57	2.67	2.50	0.26%
YoY %	8.55%	32.20%	20.41%	-42.80%	-3.75%	6.80%	-	-
Horiz. %	101.60%	93.60%	70.80%	58.80%	102.80%	106.80%	100.00%	-
P/NAPS	0.79	0.86	1.08	1.41	0.77	0.76	0.57	5.58%
YoY %	-8.14%	-20.37%	-23.40%	83.12%	1.32%	33.33%	-	-
Horiz. %	138.60%	150.88%	189.47%	247.37%	135.09%	133.33%	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