[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Cumulative Result
Revenue	677,105	511,538	339,712	161,149	574,397	399,911	254,071	91.87%
YoY %	32.37%	50.58%	110.81%	-71.94%	43.63%	57.40%	-	-
Horiz. %	266.50%	201.34%	133.71%	63.43%	226.08%	157.40%	100.00%	-
PBT	39,587	25,035	16,252	4,574	34,601	27,079	18,940	63.25%
YoY %	58.13%	54.04%	255.31%	-86.78%	27.78%	42.97%	-	-
Horiz. %	209.01%	132.18%	85.81%	24.15%	182.69%	142.97%	100.00%	-
Tax	-9,999	-5,919	-4,161	-1,842	-10,729	-7,928	-6,751	29.84%
YoY %	-68.93%	-42.25%	-125.90%	82.83%	-35.33%	-17.43%	-	-
Horiz. %	148.11%	87.68%	61.64%	27.28%	158.92%	117.43%	100.00%	-
NP	29,588	19,116	12,091	2,732	23,872	19,151	12,189	80.32%
YoY %	54.78%	58.10%	342.57%	-88.56%	24.65%	57.12%	-	-
Horiz. %	242.74%	156.83%	99.20%	22.41%	195.85%	157.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,588	19,116	12,091	2,732	23,872	19,151	12,189	80.32%
YoY %	54.78%	58.10%	342.57%	-88.56%	24.65%	57.12%	-	-
Horiz. %	242.74%	156.83%	99.20%	22.41%	195.85%	157.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.26%	23.64%	25.60%	40.27%	31.01%	29.28%	35.64%	-
YoY %	6.85%	-7.66%	-36.43%	29.86%	5.91%	-17.85%	-	-
Horiz. %	70.88%	66.33%	71.83%	112.99%	87.01%	82.15%	100.00%	-
Total Cost	647,517	492,422	327,621	158,417	550,525	380,760	241,882	92.45%
YoY %	31.50%	50.30%	106.81%	-71.22%	44.59%	57.42%	-	-
Horiz. %	267.70%	203.58%	135.45%	65.49%	227.60%	157.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	912,556	905,368	915,839	908,270	906,118	902,074	907,102	0.39%
YoY %	0.79%	-1.14%	0.83%	0.24%	0.45%	-0.55%	-	-
Horiz. %	100.60%	99.81%	100.96%	100.13%	99.89%	99.45%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	19,211	19,212	9,615	-	16,869	7,235	7,240	91.32%
YoY %	-0.01%	99.81%	0.00%	-	133.16%	-0.07%	-	-
Horiz. %	265.35%	265.36%	132.80%	-	233.00%	99.93%	100.00%	-
Div Payout %	64.93%	100.50%	79.52%	-	70.67%	37.78%	59.41%	-
YoY %	-35.39%	26.38%	0.00%	-	87.06%	-36.41%	-	-
Horiz. %	109.29%	169.16%	133.85%	-	118.95%	63.59%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	912,556	905,368	915,839	908,270	906,118	902,074	907,102	0.39%
YoY %	0.79%	-1.14%	0.83%	0.24%	0.45%	-0.55%	-	-
Horiz. %	100.60%	99.81%	100.96%	100.13%	99.89%	99.45%	100.00%	-
NOSH	240,146	240,150	240,377	239,649	240,989	241,196	241,366	-0.33%
YoY %	-0.00%	-0.09%	0.30%	-0.56%	-0.09%	-0.07%	-	-
Horiz. %	99.49%	99.50%	99.59%	99.29%	99.84%	99.93%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	4.37%	3.74%	3.56%	1.70%	4.16%	4.79%	4.80%	-
YoY %	16.84%	5.06%	109.41%	-59.13%	-13.15%	-0.21%	-	-
Horiz. %	91.04%	77.92%	74.17%	35.42%	86.67%	99.79%	100.00%	-
ROE	3.24%	2.11%	1.32%	0.30%	2.63%	2.12%	1.34%	-
YoY %	53.55%	59.85%	340.00%	-88.59%	24.06%	58.21%	-	-
Horiz. %	241.79%	157.46%	98.51%	22.39%	196.27%	158.21%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	281.96	213.01	141.32	67.24	238.35	165.80	105.26	92.53%
YoY %	32.37%	50.73%	110.17%	-71.79%	43.76%	57.51%	-	-
Horiz. %	267.87%	202.37%	134.26%	63.88%	226.44%	157.51%	100.00%	-
EPS	12.32	7.96	5.03	1.14	9.91	7.94	5.05	80.92%
YoY %	54.77%	58.25%	341.23%	-88.50%	24.81%	57.23%	-	-
Horiz. %	243.96%	157.62%	99.60%	22.57%	196.24%	157.23%	100.00%	-
DPS	8.00	8.00	4.00	0.00	7.00	3.00	3.00	91.95%
YoY %	0.00%	100.00%	0.00%	0.00%	133.33%	0.00%	-	-
Horiz. %	266.67%	266.67%	133.33%	0.00%	233.33%	100.00%	100.00%	-
NAPS	3.80	3.77	3.81	3.79	3.76	3.74	3.7582	0.73%
YoY %	0.80%	-1.05%	0.53%	0.80%	0.53%	-0.48%	-	-
Horiz. %	101.11%	100.31%	101.38%	100.85%	100.05%	99.52%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 239,649
RPS	188.39	142.33	94.52	44.84	159.82	111.27	70.69	91.87%
YoY %	32.36%	50.58%	110.79%	-71.94%	43.63%	57.41%	-	-
Horiz. %	266.50%	201.34%	133.71%	63.43%	226.09%	157.41%	100.00%	-
EPS	8.23	5.32	3.36	0.76	6.64	5.33	3.39	80.34%
YoY %	54.70%	58.33%	342.11%	-88.55%	24.58%	57.23%	-	-
Horiz. %	242.77%	156.93%	99.12%	22.42%	195.87%	157.23%	100.00%	-
DPS	5.35	5.35	2.68	0.00	4.69	2.01	2.01	91.71%
YoY %	0.00%	99.63%	0.00%	0.00%	133.33%	0.00%	-	-
Horiz. %	266.17%	266.17%	133.33%	0.00%	233.33%	100.00%	100.00%	-
NAPS	2.539	2.519	2.5482	2.5271	2.5211	2.5099	2.5239	0.39%
YoY %	0.79%	-1.15%	0.83%	0.24%	0.45%	-0.55%	-	-
Horiz. %	100.60%	99.81%	100.96%	100.13%	99.89%	99.45%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	0.96	0.97	0.87	0.80	0.83	0.85	0.89	-
P/RPS	0.34	0.46	0.62	1.19	0.35	0.51	0.85	-45.62%
YoY %	-26.09%	-25.81%	-47.90%	240.00%	-31.37%	-40.00%	-	-
Horiz. %	40.00%	54.12%	72.94%	140.00%	41.18%	60.00%	100.00%	-
P/EPS	7.79	12.19	17.30	70.18	8.38	10.71	17.62	-41.87%
YoY %	-36.10%	-29.54%	-75.35%	737.47%	-21.76%	-39.22%	-	-
Horiz. %	44.21%	69.18%	98.18%	398.30%	47.56%	60.78%	100.00%	-
EY	12.83	8.21	5.78	1.43	11.93	9.34	5.67	72.10%
YoY %	56.27%	42.04%	304.20%	-88.01%	27.73%	64.73%	-	-
Horiz. %	226.28%	144.80%	101.94%	25.22%	210.41%	164.73%	100.00%	-
DY	8.33	8.25	4.60	0.00	8.43	3.53	3.37	82.51%
YoY %	0.97%	79.35%	0.00%	0.00%	138.81%	4.75%	-	-
Horiz. %	247.18%	244.81%	136.50%	0.00%	250.15%	104.75%	100.00%	-
P/NAPS	0.25	0.26	0.23	0.21	0.22	0.23	0.24	2.75%
YoY %	-3.85%	13.04%	9.52%	-4.55%	-4.35%	-4.17%	-	-
Horiz. %	104.17%	108.33%	95.83%	87.50%	91.67%	95.83%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/02/04	28/11/03	28/08/03	30/05/03	28/02/03	29/11/02	28/08/02	-
Price	1.08	0.97	0.97	0.87	0.79	0.86	0.92	-
P/RPS	0.38	0.46	0.69	1.29	0.33	0.52	0.87	-42.34%
YoY %	-17.39%	-33.33%	-46.51%	290.91%	-36.54%	-40.23%	-	-
Horiz. %	43.68%	52.87%	79.31%	148.28%	37.93%	59.77%	100.00%	-
P/EPS	8.77	12.19	19.28	76.32	7.98	10.83	18.22	-38.49%
YoY %	-28.06%	-36.77%	-74.74%	856.39%	-26.32%	-40.56%	-	-
Horiz. %	48.13%	66.90%	105.82%	418.88%	43.80%	59.44%	100.00%	-
EY	11.41	8.21	5.19	1.31	12.54	9.23	5.49	62.64%
YoY %	38.98%	58.19%	296.18%	-89.55%	35.86%	68.12%	-	-
Horiz. %	207.83%	149.54%	94.54%	23.86%	228.42%	168.12%	100.00%	-
DY	7.41	8.25	4.12	0.00	8.86	3.49	3.26	72.61%
YoY %	-10.18%	100.24%	0.00%	0.00%	153.87%	7.06%	-	-
Horiz. %	227.30%	253.07%	126.38%	0.00%	271.78%	107.06%	100.00%	-
P/NAPS	0.28	0.26	0.25	0.23	0.21	0.23	0.24	10.79%
YoY %	7.69%	4.00%	8.70%	9.52%	-8.70%	-4.17%	-	-
Horiz. %	116.67%	108.33%	104.17%	95.83%	87.50%	95.83%	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