[KSENG] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	1,049,227	970,921	932,338	876,912	958,159	913,396	885,042	11.95%
YoY %	8.07%	4.14%	6.32%	-8.48%	4.90%	3.20%	-	-
Horiz. %	118.55%	109.70%	105.34%	99.08%	108.26%	103.20%	100.00%	-
PBT	154,955	68,805	4,700	-130,764	157,199	276,624	165,440	-4.25%
YoY %	125.21%	1,363.94%	103.59%	-183.18%	-43.17%	67.21%	-	-
Horiz. %	93.66%	41.59%	2.84%	-79.04%	95.02%	167.21%	100.00%	-
Tax	-26,854	-14,270	-7,388	2,768	-19,217	-22,309	-20,438	19.86%
YoY %	-88.19%	-93.15%	-366.91%	114.40%	13.86%	-9.15%	-	-
Horiz. %	131.39%	69.82%	36.15%	-13.54%	94.03%	109.15%	100.00%	-
NP	128,101	54,534	-2,688	-127,996	137,982	254,314	145,002	-7.89%
YoY %	134.90%	2,128.79%	97.90%	-192.76%	-45.74%	75.39%	-	-
Horiz. %	88.34%	37.61%	-1.85%	-88.27%	95.16%	175.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,291	49,869	-7,780	-132,880	135,619	251,370	143,582	-9.13%
YoY %	149.23%	740.99%	94.15%	-197.98%	-46.05%	75.07%	-	-
Horiz. %	86.56%	34.73%	-5.42%	-92.55%	94.45%	175.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.33%	20.74%	157.19%	-	12.22%	8.06%	12.35%	-
YoY %	-16.44%	-86.81%	0.00%	-	51.61%	-34.74%	-	-
Horiz. %	140.32%	167.94%	1,272.79%	-	98.95%	65.26%	100.00%	-
Total Cost	921,126	916,386	935,026	1,004,908	820,177	659,081	740,040	15.63%
YoY %	0.52%	-1.99%	-6.95%	22.52%	24.44%	-10.94%	-	-
Horiz. %	124.47%	123.83%	126.35%	135.79%	110.83%	89.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,210,088	2,134,651	2,089,074	2,099,619	2,140,446	2,142,772	2,100,057	3.44%
YoY %	3.53%	2.18%	-0.50%	-1.91%	-0.11%	2.03%	-	-
Horiz. %	105.24%	101.65%	99.48%	99.98%	101.92%	102.03%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	35,936	28,749	43,222	-	35,973	28,810	43,225	-11.53%
YoY %	25.00%	-33.49%	0.00%	-	24.86%	-33.35%	-	-
Horiz. %	83.14%	66.51%	99.99%	-	83.22%	66.65%	100.00%	-
Div Payout %	28.91%	57.65%	0.00%	-	26.53%	11.46%	30.11%	-
YoY %	-49.85%	0.00%	0.00%	-	131.50%	-61.94%	-	-
Horiz. %	96.01%	191.46%	0.00%	-	88.11%	38.06%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,210,088	2,134,651	2,089,074	2,099,619	2,140,446	2,142,772	2,100,057	3.44%
YoY %	3.53%	2.18%	-0.50%	-1.91%	-0.11%	2.03%	-	-
Horiz. %	105.24%	101.65%	99.48%	99.98%	101.92%	102.03%	100.00%	-
NOSH	361,447	361,477	360,185	359,523	361,477	360,129	360,215	0.22%
YoY %	-0.01%	0.36%	0.18%	-0.54%	0.37%	-0.02%	-	-
Horiz. %	100.34%	100.35%	99.99%	99.81%	100.35%	99.98%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	12.21%	5.62%	-0.29%	-14.60%	14.40%	27.84%	16.38%	-
YoY %	117.26%	2,037.93%	98.01%	-201.39%	-48.28%	69.96%	-	-
Horiz. %	74.54%	34.31%	-1.77%	-89.13%	87.91%	169.96%	100.00%	-
ROE	5.62%	2.34%	-0.37%	-6.33%	6.34%	11.73%	6.84%	-
YoY %	140.17%	732.43%	94.15%	-199.84%	-45.95%	71.49%	-	-
Horiz. %	82.16%	34.21%	-5.41%	-92.54%	92.69%	171.49%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	291.97	270.17	258.85	243.91	266.35	253.63	245.70	12.13%
YoY %	8.07%	4.37%	6.13%	-8.43%	5.02%	3.23%	-	-
Horiz. %	118.83%	109.96%	105.35%	99.27%	108.40%	103.23%	100.00%	-
EPS	34.58	13.88	-2.16	-36.96	37.67	69.80	39.86	-8.99%
YoY %	149.14%	742.59%	94.16%	-198.12%	-46.03%	75.11%	-	-
Horiz. %	86.75%	34.82%	-5.42%	-92.72%	94.51%	175.11%	100.00%	-
DPS	10.00	8.00	12.00	0.00	10.00	8.00	12.00	-11.39%
YoY %	25.00%	-33.33%	0.00%	0.00%	25.00%	-33.33%	-	-
Horiz. %	83.33%	66.67%	100.00%	0.00%	83.33%	66.67%	100.00%	-
NAPS	6.15	5.94	5.80	5.84	5.95	5.95	5.83	3.60%
YoY %	3.54%	2.41%	-0.68%	-1.85%	0.00%	2.06%	-	-
Horiz. %	105.49%	101.89%	99.49%	100.17%	102.06%	102.06%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 359,523
RPS	290.26	268.60	257.92	242.59	265.07	252.68	244.84	11.95%
YoY %	8.06%	4.14%	6.32%	-8.48%	4.90%	3.20%	-	-
Horiz. %	118.55%	109.70%	105.34%	99.08%	108.26%	103.20%	100.00%	-
EPS	34.38	13.80	-2.15	-36.76	37.52	69.54	39.72	-9.13%
YoY %	149.13%	741.86%	94.15%	-197.97%	-46.05%	75.08%	-	-
Horiz. %	86.56%	34.74%	-5.41%	-92.55%	94.46%	175.08%	100.00%	-
DPS	9.94	7.95	11.96	0.00	9.95	7.97	11.96	-11.55%
YoY %	25.03%	-33.53%	0.00%	0.00%	24.84%	-33.36%	-	-
Horiz. %	83.11%	66.47%	100.00%	0.00%	83.19%	66.64%	100.00%	-
NAPS	6.1141	5.9054	5.7793	5.8084	5.9214	5.9278	5.8097	3.44%
YoY %	3.53%	2.18%	-0.50%	-1.91%	-0.11%	2.03%	-	-
Horiz. %	105.24%	101.65%	99.48%	99.98%	101.92%	102.03%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	4.73	4.79	4.80	5.22	5.33	5.00	5.27	-
P/RPS	1.62	1.77	1.85	2.14	2.00	1.97	2.14	-16.86%
YoY %	-8.47%	-4.32%	-13.55%	7.00%	1.52%	-7.94%	-	-
Horiz. %	75.70%	82.71%	86.45%	100.00%	93.46%	92.06%	100.00%	-
P/EPS	13.68	34.52	-222.22	-14.12	14.14	7.16	13.22	2.29%
YoY %	-60.37%	115.53%	-1,473.80%	-199.86%	97.49%	-45.84%	-	-
Horiz. %	103.48%	261.12%	-1,680.94%	-106.81%	106.96%	54.16%	100.00%	-
EY	7.31	2.90	-0.45	-7.08	7.07	13.96	7.56	-2.20%
YoY %	152.07%	744.44%	93.64%	-200.14%	-49.36%	84.66%	-	-
Horiz. %	96.69%	38.36%	-5.95%	-93.65%	93.52%	184.66%	100.00%	-
DY	2.11	1.67	2.50	0.00	1.88	1.60	2.28	-5.01%
YoY %	26.35%	-33.20%	0.00%	0.00%	17.50%	-29.82%	-	-
Horiz. %	92.54%	73.25%	109.65%	0.00%	82.46%	70.18%	100.00%	-
P/NAPS	0.77	0.81	0.83	0.89	0.90	0.84	0.90	-9.83%
YoY %	-4.94%	-2.41%	-6.74%	-1.11%	7.14%	-6.67%	-	-
Horiz. %	85.56%	90.00%	92.22%	98.89%	100.00%	93.33%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	29/11/16	30/08/16	27/05/16	29/02/16	27/11/15	24/08/15	-
Price	5.04	4.72	4.90	4.98	5.43	5.13	4.50	-
P/RPS	1.73	1.75	1.89	2.04	2.04	2.02	1.83	-3.66%
YoY %	-1.14%	-7.41%	-7.35%	0.00%	0.99%	10.38%	-	-
Horiz. %	94.54%	95.63%	103.28%	111.48%	111.48%	110.38%	100.00%	-
P/EPS	14.57	34.01	-226.85	-13.47	14.40	7.35	11.29	18.44%
YoY %	-57.16%	114.99%	-1,584.11%	-193.54%	95.92%	-34.90%	-	-
Horiz. %	129.05%	301.24%	-2,009.30%	-119.31%	127.55%	65.10%	100.00%	-
EY	6.86	2.94	-0.44	-7.42	6.94	13.61	8.86	-15.61%
YoY %	133.33%	768.18%	94.07%	-206.92%	-49.01%	53.61%	-	-
Horiz. %	77.43%	33.18%	-4.97%	-83.75%	78.33%	153.61%	100.00%	-
DY	1.98	1.69	2.45	0.00	1.84	1.56	2.67	-17.99%
YoY %	17.16%	-31.02%	0.00%	0.00%	17.95%	-41.57%	-	-
Horiz. %	74.16%	63.30%	91.76%	0.00%	68.91%	58.43%	100.00%	-
P/NAPS	0.82	0.79	0.84	0.85	0.91	0.86	0.77	4.26%
YoY %	3.80%	-5.95%	-1.18%	-6.59%	5.81%	11.69%	-	-
Horiz. %	106.49%	102.60%	109.09%	110.39%	118.18%	111.69%	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