[KSENG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	913,156	915,029	901,762	858,280	1,380,692	1,461,910	1,472,648	-27.22%
YoY %	-0.20%	1.47%	5.07%	-37.84%	-5.56%	-0.73%	-	-
Horiz. %	62.01%	62.13%	61.23%	58.28%	93.76%	99.27%	100.00%	-
PBT	123,467	133,894	125,544	92,464	102,028	137,681	163,372	-16.98%
YoY %	-7.79%	6.65%	35.78%	-9.37%	-25.90%	-15.73%	-	-
Horiz. %	75.57%	81.96%	76.85%	56.60%	62.45%	84.27%	100.00%	-
Tax	-24,512	-26,840	-25,024	-28,704	-33,348	-43,540	-43,698	-31.91%
YoY %	8.67%	-7.26%	12.82%	13.93%	23.41%	0.36%	-	-
Horiz. %	56.09%	61.42%	57.27%	65.69%	76.31%	99.64%	100.00%	-
NP	98,955	107,054	100,520	63,760	68,680	94,141	119,674	-11.87%
YoY %	-7.57%	6.50%	57.65%	-7.16%	-27.05%	-21.34%	-	-
Horiz. %	82.69%	89.45%	83.99%	53.28%	57.39%	78.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,610	100,901	98,872	60,976	61,888	88,930	111,930	-6.84%
YoY %	-0.29%	2.05%	62.15%	-1.47%	-30.41%	-20.55%	-	-
Horiz. %	89.89%	90.15%	88.33%	54.48%	55.29%	79.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	20.05%	19.93%	31.04%	32.69%	31.62%	26.75%	-
YoY %	-1.00%	0.60%	-35.79%	-5.05%	3.38%	18.21%	-	-
Horiz. %	74.21%	74.95%	74.50%	116.04%	122.21%	118.21%	100.00%	-
Total Cost	814,201	807,974	801,242	794,520	1,312,012	1,367,769	1,352,974	-28.65%
YoY %	0.77%	0.84%	0.85%	-39.44%	-4.08%	1.09%	-	-
Horiz. %	60.18%	59.72%	59.22%	58.72%	96.97%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,192,379	1,173,456	1,156,299	1,143,898	1,118,332	1,125,603	1,111,157	4.80%
YoY %	1.61%	1.48%	1.08%	2.29%	-0.65%	1.30%	-	-
Horiz. %	107.31%	105.61%	104.06%	102.95%	100.65%	101.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	23,943	31,930	28,727	-	29,933	39,915	38,315	-26.84%
YoY %	-25.01%	11.15%	0.00%	-	-25.01%	4.18%	-	-
Horiz. %	62.49%	83.34%	74.98%	-	78.12%	104.18%	100.00%	-
Div Payout %	23.80%	31.65%	29.06%	-	48.37%	44.88%	34.23%	-
YoY %	-24.80%	8.91%	0.00%	-	7.78%	31.11%	-	-
Horiz. %	69.53%	92.46%	84.90%	-	141.31%	131.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,192,379	1,173,456	1,156,299	1,143,898	1,118,332	1,125,603	1,111,157	4.80%
YoY %	1.61%	1.48%	1.08%	2.29%	-0.65%	1.30%	-	-
Horiz. %	107.31%	105.61%	104.06%	102.95%	100.65%	101.30%	100.00%	-
NOSH	239,433	239,481	239,399	239,309	239,471	239,490	239,473	-0.01%
YoY %	-0.02%	0.03%	0.04%	-0.07%	-0.01%	0.01%	-	-
Horiz. %	99.98%	100.00%	99.97%	99.93%	100.00%	100.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	10.84%	11.70%	11.15%	7.43%	4.97%	6.44%	8.13%	-
YoY %	-7.35%	4.93%	50.07%	49.50%	-22.83%	-20.79%	-	-
Horiz. %	133.33%	143.91%	137.15%	91.39%	61.13%	79.21%	100.00%	-
ROE	8.44%	8.60%	8.55%	5.33%	5.53%	7.90%	10.07%	-
YoY %	-1.86%	0.58%	60.41%	-3.62%	-30.00%	-21.55%	-	-
Horiz. %	83.81%	85.40%	84.91%	52.93%	54.92%	78.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	381.38	382.09	376.68	358.65	576.56	610.43	614.95	-27.21%
YoY %	-0.19%	1.44%	5.03%	-37.79%	-5.55%	-0.74%	-	-
Horiz. %	62.02%	62.13%	61.25%	58.32%	93.76%	99.26%	100.00%	-
EPS	42.02	42.13	41.30	25.48	25.84	37.13	46.74	-6.83%
YoY %	-0.26%	2.01%	62.09%	-1.39%	-30.41%	-20.56%	-	-
Horiz. %	89.90%	90.14%	88.36%	54.51%	55.28%	79.44%	100.00%	-
DPS	10.00	13.33	12.00	0.00	12.50	16.67	16.00	-26.83%
YoY %	-24.98%	11.08%	0.00%	0.00%	-25.01%	4.19%	-	-
Horiz. %	62.50%	83.31%	75.00%	0.00%	78.12%	104.19%	100.00%	-
NAPS	4.98	4.90	4.83	4.78	4.67	4.70	4.64	4.81%
YoY %	1.63%	1.45%	1.05%	2.36%	-0.64%	1.29%	-	-
Horiz. %	107.33%	105.60%	104.09%	103.02%	100.65%	101.29%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 239,309
RPS	254.07	254.59	250.90	238.80	384.15	406.75	409.74	-27.22%
YoY %	-0.20%	1.47%	5.07%	-37.84%	-5.56%	-0.73%	-	-
Horiz. %	62.01%	62.13%	61.23%	58.28%	93.75%	99.27%	100.00%	-
EPS	27.99	28.07	27.51	16.97	17.22	24.74	31.14	-6.84%
YoY %	-0.29%	2.04%	62.11%	-1.45%	-30.40%	-20.55%	-	-
Horiz. %	89.88%	90.14%	88.34%	54.50%	55.30%	79.45%	100.00%	-
DPS	6.66	8.88	7.99	0.00	8.33	11.11	10.66	-26.85%
YoY %	-25.00%	11.14%	0.00%	0.00%	-25.02%	4.22%	-	-
Horiz. %	62.48%	83.30%	74.95%	0.00%	78.14%	104.22%	100.00%	-
NAPS	3.3176	3.2649	3.2172	3.1827	3.1116	3.1318	3.0916	4.80%
YoY %	1.61%	1.48%	1.08%	2.28%	-0.64%	1.30%	-	-
Horiz. %	107.31%	105.61%	104.06%	102.95%	100.65%	101.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.60	2.54	2.41	1.93	1.93	2.53	2.89	-
P/RPS	0.68	0.66	0.64	0.54	0.33	0.41	0.47	27.83%
YoY %	3.03%	3.12%	18.52%	63.64%	-19.51%	-12.77%	-	-
Horiz. %	144.68%	140.43%	136.17%	114.89%	70.21%	87.23%	100.00%	-
P/EPS	6.19	6.03	5.84	7.57	7.47	6.81	6.18	0.10%
YoY %	2.65%	3.25%	-22.85%	1.34%	9.69%	10.19%	-	-
Horiz. %	100.16%	97.57%	94.50%	122.49%	120.87%	110.19%	100.00%	-
EY	16.16	16.59	17.14	13.20	13.39	14.68	16.17	-0.04%
YoY %	-2.59%	-3.21%	29.85%	-1.42%	-8.79%	-9.21%	-	-
Horiz. %	99.94%	102.60%	106.00%	81.63%	82.81%	90.79%	100.00%	-
DY	3.85	5.25	4.98	0.00	6.48	6.59	5.54	-21.49%
YoY %	-26.67%	5.42%	0.00%	0.00%	-1.67%	18.95%	-	-
Horiz. %	69.49%	94.77%	89.89%	0.00%	116.97%	118.95%	100.00%	-
P/NAPS	0.52	0.52	0.50	0.40	0.41	0.54	0.62	-11.03%
YoY %	0.00%	4.00%	25.00%	-2.44%	-24.07%	-12.90%	-	-
Horiz. %	83.87%	83.87%	80.65%	64.52%	66.13%	87.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	19/11/09	27/08/09	21/05/09	25/02/09	24/11/08	12/09/08	-
Price	2.73	2.65	2.53	2.25	2.00	1.93	2.57	-
P/RPS	0.72	0.69	0.67	0.63	0.35	0.32	0.42	43.09%
YoY %	4.35%	2.99%	6.35%	80.00%	9.38%	-23.81%	-	-
Horiz. %	171.43%	164.29%	159.52%	150.00%	83.33%	76.19%	100.00%	-
P/EPS	6.50	6.29	6.13	8.83	7.74	5.20	5.50	11.74%
YoY %	3.34%	2.61%	-30.58%	14.08%	48.85%	-5.45%	-	-
Horiz. %	118.18%	114.36%	111.45%	160.55%	140.73%	94.55%	100.00%	-
EY	15.39	15.90	16.32	11.32	12.92	19.24	18.19	-10.51%
YoY %	-3.21%	-2.57%	44.17%	-12.38%	-32.85%	5.77%	-	-
Horiz. %	84.61%	87.41%	89.72%	62.23%	71.03%	105.77%	100.00%	-
DY	3.66	5.03	4.74	0.00	6.25	8.64	6.23	-29.78%
YoY %	-27.24%	6.12%	0.00%	0.00%	-27.66%	38.68%	-	-
Horiz. %	58.75%	80.74%	76.08%	0.00%	100.32%	138.68%	100.00%	-
P/NAPS	0.55	0.54	0.52	0.47	0.43	0.41	0.55	0.00%
YoY %	1.85%	3.85%	10.64%	9.30%	4.88%	-25.45%	-	-
Horiz. %	100.00%	98.18%	94.55%	85.45%	78.18%	74.55%	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