[KSENG] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	791,748	757,326	648,864	803,987	811,118	823,968	680,216	10.64%
YoY %	4.55%	16.72%	-19.29%	-0.88%	-1.56%	21.13%	-	-
Horiz. %	116.40%	111.34%	95.39%	118.20%	119.24%	121.13%	100.00%	-
PBT	68,221	64,224	37,156	116,828	79,253	77,128	51,824	20.09%
YoY %	6.22%	72.85%	-68.20%	47.41%	2.76%	48.83%	-	-
Horiz. %	131.64%	123.93%	71.70%	225.43%	152.93%	148.83%	100.00%	-
Tax	-19,662	-20,820	-13,796	-14,960	-20,284	-22,042	-18,840	2.88%
YoY %	5.56%	-50.91%	7.78%	26.25%	7.98%	-17.00%	-	-
Horiz. %	104.36%	110.51%	73.23%	79.41%	107.66%	117.00%	100.00%	-
NP	48,558	43,404	23,360	101,868	58,969	55,086	32,984	29.38%
YoY %	11.87%	85.80%	-77.07%	72.75%	7.05%	67.01%	-	-
Horiz. %	147.22%	131.59%	70.82%	308.84%	178.78%	167.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,053	38,562	18,704	97,132	59,344	50,148	32,984	23.08%
YoY %	16.83%	106.17%	-80.74%	63.68%	18.34%	52.04%	-	-
Horiz. %	136.59%	116.91%	56.71%	294.48%	179.92%	152.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.82%	32.42%	37.13%	12.81%	25.59%	28.58%	36.35%	-
YoY %	-11.10%	-12.69%	189.85%	-49.94%	-10.46%	-21.38%	-	-
Horiz. %	79.28%	89.19%	102.15%	35.24%	70.40%	78.62%	100.00%	-
Total Cost	743,189	713,922	625,504	702,119	752,149	768,882	647,232	9.64%
YoY %	4.10%	14.14%	-10.91%	-6.65%	-2.18%	18.80%	-	-
Horiz. %	114.83%	110.30%	96.64%	108.48%	116.21%	118.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,024,955	1,017,940	1,019,128	1,018,091	958,191	943,567	942,057	5.77%
YoY %	0.69%	-0.12%	0.10%	6.25%	1.55%	0.16%	-	-
Horiz. %	108.80%	108.06%	108.18%	108.07%	101.71%	100.16%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	33,526	31,137	-	23,955	31,939	28,738	-	-
YoY %	7.67%	0.00%	-	-25.00%	11.14%	0.00%	-	-
Horiz. %	116.66%	108.35%	-	83.36%	111.14%	100.00%	-	-
Div Payout %	74.42%	80.75%	-	24.66%	53.82%	57.31%	-	-
YoY %	-7.84%	0.00%	-	-54.18%	-6.09%	0.00%	-	-
Horiz. %	129.86%	140.90%	-	43.03%	93.91%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	1,024,955	1,017,940	1,019,128	1,018,091	958,191	943,567	942,057	5.77%
YoY %	0.69%	-0.12%	0.10%	6.25%	1.55%	0.16%	-	-
Horiz. %	108.80%	108.06%	108.18%	108.07%	101.71%	100.16%	100.00%	-
NOSH	239,475	239,515	239,794	239,551	239,547	239,484	239,709	-0.06%
YoY %	-0.02%	-0.12%	0.10%	0.00%	0.03%	-0.09%	-	-
Horiz. %	99.90%	99.92%	100.04%	99.93%	99.93%	99.91%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	6.13%	5.73%	3.60%	12.67%	7.27%	6.69%	4.85%	-
YoY %	6.98%	59.17%	-71.59%	74.28%	8.67%	37.94%	-	-
Horiz. %	126.39%	118.14%	74.23%	261.24%	149.90%	137.94%	100.00%	-
ROE	4.40%	3.79%	1.84%	9.54%	6.19%	5.31%	3.50%	-
YoY %	16.09%	105.98%	-80.71%	54.12%	16.57%	51.71%	-	-
Horiz. %	125.71%	108.29%	52.57%	272.57%	176.86%	151.71%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	330.62	316.19	270.59	335.62	338.60	344.06	283.77	10.71%
YoY %	4.56%	16.85%	-19.38%	-0.88%	-1.59%	21.25%	-	-
Horiz. %	116.51%	111.42%	95.36%	118.27%	119.32%	121.25%	100.00%	-
EPS	18.81	16.10	7.80	40.55	24.77	20.94	13.76	23.14%
YoY %	16.83%	106.41%	-80.76%	63.71%	18.29%	52.18%	-	-
Horiz. %	136.70%	117.01%	56.69%	294.69%	180.01%	152.18%	100.00%	-
DPS	14.00	13.00	0.00	10.00	13.33	12.00	0.00	-
YoY %	7.69%	0.00%	0.00%	-24.98%	11.08%	0.00%	-	-
Horiz. %	116.67%	108.33%	0.00%	83.33%	111.08%	100.00%	-	-
NAPS	4.28	4.25	4.25	4.25	4.00	3.94	3.93	5.84%
YoY %	0.71%	0.00%	0.00%	6.25%	1.52%	0.25%	-	-
Horiz. %	108.91%	108.14%	108.14%	108.14%	101.78%	100.25%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 239,553
RPS	220.29	210.71	180.53	223.70	225.68	229.25	189.26	10.64%
YoY %	4.55%	16.72%	-19.30%	-0.88%	-1.56%	21.13%	-	-
Horiz. %	116.40%	111.33%	95.39%	118.20%	119.24%	121.13%	100.00%	-
EPS	12.54	10.73	5.20	27.03	16.51	13.95	9.18	23.08%
YoY %	16.87%	106.35%	-80.76%	63.72%	18.35%	51.96%	-	-
Horiz. %	136.60%	116.88%	56.64%	294.44%	179.85%	151.96%	100.00%	-
DPS	9.33	8.66	0.00	6.67	8.89	8.00	0.00	-
YoY %	7.74%	0.00%	0.00%	-24.97%	11.13%	0.00%	-	-
Horiz. %	116.62%	108.25%	0.00%	83.38%	111.12%	100.00%	-	-
NAPS	2.8518	2.8322	2.8355	2.8327	2.666	2.6253	2.6211	5.77%
YoY %	0.69%	-0.12%	0.10%	6.25%	1.55%	0.16%	-	-
Horiz. %	108.80%	108.05%	108.18%	108.07%	101.71%	100.16%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	2.12	2.13	2.00	1.43	1.48	1.33	1.21	-
P/RPS	0.64	0.67	0.74	0.43	0.44	0.39	0.43	30.32%
YoY %	-4.48%	-9.46%	72.09%	-2.27%	12.82%	-9.30%	-	-
Horiz. %	148.84%	155.81%	172.09%	100.00%	102.33%	90.70%	100.00%	-
P/EPS	11.27	13.23	25.64	3.53	5.97	6.35	8.79	18.00%
YoY %	-14.81%	-48.40%	626.35%	-40.87%	-5.98%	-27.76%	-	-
Horiz. %	128.21%	150.51%	291.70%	40.16%	67.92%	72.24%	100.00%	-
EY	8.87	7.56	3.90	28.35	16.74	15.74	11.37	-15.24%
YoY %	17.33%	93.85%	-86.24%	69.35%	6.35%	38.43%	-	-
Horiz. %	78.01%	66.49%	34.30%	249.34%	147.23%	138.43%	100.00%	-
DY	6.60	6.10	0.00	6.99	9.01	9.02	0.00	-
YoY %	8.20%	0.00%	0.00%	-22.42%	-0.11%	0.00%	-	-
Horiz. %	73.17%	67.63%	0.00%	77.49%	99.89%	100.00%	-	-
P/NAPS	0.50	0.50	0.47	0.34	0.37	0.34	0.31	37.49%
YoY %	0.00%	6.38%	38.24%	-8.11%	8.82%	9.68%	-	-
Horiz. %	161.29%	161.29%	151.61%	109.68%	119.35%	109.68%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/06	28/08/06	15/06/06	28/02/06	30/11/05	30/08/05	30/05/05	-
Price	2.25	2.21	2.04	1.89	1.36	1.35	1.31	-
P/RPS	0.68	0.70	0.75	0.56	0.40	0.39	0.46	29.73%
YoY %	-2.86%	-6.67%	33.93%	40.00%	2.56%	-15.22%	-	-
Horiz. %	147.83%	152.17%	163.04%	121.74%	86.96%	84.78%	100.00%	-
P/EPS	11.96	13.73	26.15	4.66	5.49	6.45	9.52	16.41%
YoY %	-12.89%	-47.50%	461.16%	-15.12%	-14.88%	-32.25%	-	-
Horiz. %	125.63%	144.22%	274.68%	48.95%	57.67%	67.75%	100.00%	-
EY	8.36	7.29	3.82	21.45	18.22	15.51	10.50	-14.08%
YoY %	14.68%	90.84%	-82.19%	17.73%	17.47%	47.71%	-	-
Horiz. %	79.62%	69.43%	36.38%	204.29%	173.52%	147.71%	100.00%	-
DY	6.22	5.88	0.00	5.29	9.80	8.89	0.00	-
YoY %	5.78%	0.00%	0.00%	-46.02%	10.24%	0.00%	-	-
Horiz. %	69.97%	66.14%	0.00%	59.51%	110.24%	100.00%	-	-
P/NAPS	0.53	0.52	0.48	0.44	0.34	0.34	0.33	37.10%
YoY %	1.92%	8.33%	9.09%	29.41%	0.00%	3.03%	-	-
Horiz. %	160.61%	157.58%	145.45%	133.33%	103.03%	103.03%	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