[KSENG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	1,380,692	1,461,910	1,472,648	1,314,152	1,117,708	1,064,641	922,456	30.68%
YoY %	-5.56%	-0.73%	12.06%	17.58%	4.98%	15.41%	-	-
Horiz. %	149.68%	158.48%	159.64%	142.46%	121.17%	115.41%	100.00%	-
PBT	102,028	137,681	163,372	136,208	117,832	108,577	100,676	0.88%
YoY %	-25.90%	-15.73%	19.94%	15.60%	8.52%	7.85%	-	-
Horiz. %	101.34%	136.76%	162.28%	135.29%	117.04%	107.85%	100.00%	-
Tax	-33,348	-43,540	-43,698	-39,960	-31,678	-30,018	-25,458	19.62%
YoY %	23.41%	0.36%	-9.35%	-26.14%	-5.53%	-17.91%	-	-
Horiz. %	130.99%	171.03%	171.65%	156.96%	124.43%	117.91%	100.00%	-
NP	68,680	94,141	119,674	96,248	86,154	78,558	75,218	-5.85%
YoY %	-27.05%	-21.34%	24.34%	11.72%	9.67%	4.44%	-	-
Horiz. %	91.31%	125.16%	159.10%	127.96%	114.54%	104.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,888	88,930	111,930	86,120	84,426	77,405	73,470	-10.76%
YoY %	-30.41%	-20.55%	29.97%	2.01%	9.07%	5.36%	-	-
Horiz. %	84.24%	121.04%	152.35%	117.22%	114.91%	105.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.69%	31.62%	26.75%	29.34%	26.88%	27.65%	25.29%	-
YoY %	3.38%	18.21%	-8.83%	9.15%	-2.78%	9.33%	-	-
Horiz. %	129.26%	125.03%	105.77%	116.01%	106.29%	109.33%	100.00%	-
Total Cost	1,312,012	1,367,769	1,352,974	1,217,904	1,031,554	986,082	847,238	33.67%
YoY %	-4.08%	1.09%	11.09%	18.06%	4.61%	16.39%	-	-
Horiz. %	154.86%	161.44%	159.69%	143.75%	121.75%	116.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,118,332	1,125,603	1,111,157	1,089,671	1,077,682	1,070,550	1,056,071	3.87%
YoY %	-0.65%	1.30%	1.97%	1.11%	0.67%	1.37%	-	-
Horiz. %	105.90%	106.58%	105.22%	103.18%	102.05%	101.37%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	29,933	39,915	38,315	-	27,540	36,722	35,920	-11.39%
YoY %	-25.01%	4.18%	0.00%	-	-25.00%	2.23%	-	-
Horiz. %	83.33%	111.12%	106.67%	-	76.67%	102.23%	100.00%	-
Div Payout %	48.37%	44.88%	34.23%	-	32.62%	47.44%	48.89%	-
YoY %	7.78%	31.11%	0.00%	-	-31.24%	-2.97%	-	-
Horiz. %	98.94%	91.80%	70.01%	-	66.72%	97.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,118,332	1,125,603	1,111,157	1,089,671	1,077,682	1,070,550	1,056,071	3.87%
YoY %	-0.65%	1.30%	1.97%	1.11%	0.67%	1.37%	-	-
Horiz. %	105.90%	106.58%	105.22%	103.18%	102.05%	101.37%	100.00%	-
NOSH	239,471	239,490	239,473	239,488	239,485	239,496	239,471	0.00%
YoY %	-0.01%	0.01%	-0.01%	0.00%	-0.00%	0.01%	-	-
Horiz. %	100.00%	100.01%	100.00%	100.01%	100.01%	100.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	4.97%	6.44%	8.13%	7.32%	7.71%	7.38%	8.15%	-
YoY %	-22.83%	-20.79%	11.07%	-5.06%	4.47%	-9.45%	-	-
Horiz. %	60.98%	79.02%	99.75%	89.82%	94.60%	90.55%	100.00%	-
ROE	5.53%	7.90%	10.07%	7.90%	7.83%	7.23%	6.96%	-
YoY %	-30.00%	-21.55%	27.47%	0.89%	8.30%	3.88%	-	-
Horiz. %	79.45%	113.51%	144.68%	113.51%	112.50%	103.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	576.56	610.43	614.95	548.73	466.71	444.53	385.20	30.68%
YoY %	-5.55%	-0.74%	12.07%	17.57%	4.99%	15.40%	-	-
Horiz. %	149.68%	158.47%	159.64%	142.45%	121.16%	115.40%	100.00%	-
EPS	25.84	37.13	46.74	35.96	35.25	32.32	30.68	-10.76%
YoY %	-30.41%	-20.56%	29.98%	2.01%	9.07%	5.35%	-	-
Horiz. %	84.22%	121.02%	152.35%	117.21%	114.90%	105.35%	100.00%	-
DPS	12.50	16.67	16.00	0.00	11.50	15.33	15.00	-11.39%
YoY %	-25.01%	4.19%	0.00%	0.00%	-24.98%	2.20%	-	-
Horiz. %	83.33%	111.13%	106.67%	0.00%	76.67%	102.20%	100.00%	-
NAPS	4.67	4.70	4.64	4.55	4.50	4.47	4.41	3.87%
YoY %	-0.64%	1.29%	1.98%	1.11%	0.67%	1.36%	-	-
Horiz. %	105.90%	106.58%	105.22%	103.17%	102.04%	101.36%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,488
RPS	381.96	404.43	407.40	363.55	309.21	294.53	255.19	30.68%
YoY %	-5.56%	-0.73%	12.06%	17.57%	4.98%	15.42%	-	-
Horiz. %	149.68%	158.48%	159.65%	142.46%	121.17%	115.42%	100.00%	-
EPS	17.12	24.60	30.96	23.82	23.36	21.41	20.32	-10.74%
YoY %	-30.41%	-20.54%	29.97%	1.97%	9.11%	5.36%	-	-
Horiz. %	84.25%	121.06%	152.36%	117.22%	114.96%	105.36%	100.00%	-
DPS	8.28	11.04	10.60	0.00	7.62	10.16	9.94	-11.41%
YoY %	-25.00%	4.15%	0.00%	0.00%	-25.00%	2.21%	-	-
Horiz. %	83.30%	111.07%	106.64%	0.00%	76.66%	102.21%	100.00%	-
NAPS	3.0938	3.1139	3.0739	3.0145	2.9813	2.9616	2.9215	3.87%
YoY %	-0.65%	1.30%	1.97%	1.11%	0.67%	1.37%	-	-
Horiz. %	105.90%	106.59%	105.22%	103.18%	102.05%	101.37%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.93	2.53	2.89	2.77	3.25	2.97	3.25	-
P/RPS	0.33	0.41	0.47	0.50	0.70	0.67	0.84	-46.20%
YoY %	-19.51%	-12.77%	-6.00%	-28.57%	4.48%	-20.24%	-	-
Horiz. %	39.29%	48.81%	55.95%	59.52%	83.33%	79.76%	100.00%	-
P/EPS	7.47	6.81	6.18	7.70	9.22	9.19	10.59	-20.67%
YoY %	9.69%	10.19%	-19.74%	-16.49%	0.33%	-13.22%	-	-
Horiz. %	70.54%	64.31%	58.36%	72.71%	87.06%	86.78%	100.00%	-
EY	13.39	14.68	16.17	12.98	10.85	10.88	9.44	26.10%
YoY %	-8.79%	-9.21%	24.58%	19.63%	-0.28%	15.25%	-	-
Horiz. %	141.84%	155.51%	171.29%	137.50%	114.94%	115.25%	100.00%	-
DY	6.48	6.59	5.54	0.00	3.54	5.16	4.62	25.17%
YoY %	-1.67%	18.95%	0.00%	0.00%	-31.40%	11.69%	-	-
Horiz. %	140.26%	142.64%	119.91%	0.00%	76.62%	111.69%	100.00%	-
P/NAPS	0.41	0.54	0.62	0.61	0.72	0.66	0.74	-32.42%
YoY %	-24.07%	-12.90%	1.64%	-15.28%	9.09%	-10.81%	-	-
Horiz. %	55.41%	72.97%	83.78%	82.43%	97.30%	89.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	24/11/08	12/09/08	29/05/08	26/02/08	28/11/07	29/08/07	-
Price	2.00	1.93	2.57	3.13	2.99	3.12	2.93	-
P/RPS	0.35	0.32	0.42	0.57	0.64	0.70	0.76	-40.22%
YoY %	9.38%	-23.81%	-26.32%	-10.94%	-8.57%	-7.89%	-	-
Horiz. %	46.05%	42.11%	55.26%	75.00%	84.21%	92.11%	100.00%	-
P/EPS	7.74	5.20	5.50	8.70	8.48	9.65	9.55	-13.01%
YoY %	48.85%	-5.45%	-36.78%	2.59%	-12.12%	1.05%	-	-
Horiz. %	81.05%	54.45%	57.59%	91.10%	88.80%	101.05%	100.00%	-
EY	12.92	19.24	18.19	11.49	11.79	10.36	10.47	14.97%
YoY %	-32.85%	5.77%	58.31%	-2.54%	13.80%	-1.05%	-	-
Horiz. %	123.40%	183.76%	173.73%	109.74%	112.61%	98.95%	100.00%	-
DY	6.25	8.64	6.23	0.00	3.85	4.91	5.12	14.15%
YoY %	-27.66%	38.68%	0.00%	0.00%	-21.59%	-4.10%	-	-
Horiz. %	122.07%	168.75%	121.68%	0.00%	75.20%	95.90%	100.00%	-
P/NAPS	0.43	0.41	0.55	0.69	0.66	0.70	0.66	-24.74%
YoY %	4.88%	-25.45%	-20.29%	4.55%	-5.71%	6.06%	-	-
Horiz. %	65.15%	62.12%	83.33%	104.55%	100.00%	106.06%	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