[KSENG] QoQ TTM Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,011,727	1,068,333	1,122,769	1,189,654	1,195,818	1,176,648	1,136,988	-7.47%
YoY %	-5.30%	-4.85%	-5.62%	-0.52%	1.63%	3.49%	-	-
Horiz. %	88.98%	93.96%	98.75%	104.63%	105.17%	103.49%	100.00%	-
PBT	47,530	32,412	-11,398	2,273	93,198	127,084	185,451	-59.61%
YoY %	46.64%	384.37%	-601.45%	-97.56%	-26.66%	-31.47%	-	-
Horiz. %	25.63%	17.48%	-6.15%	1.23%	50.25%	68.53%	100.00%	-
Tax	-28,261	-8,958	-1,869	-1,137	-15,980	-18,570	-27,615	1.55%
YoY %	-215.48%	-379.29%	-64.38%	92.88%	13.95%	32.75%	-	-
Horiz. %	102.34%	32.44%	6.77%	4.12%	57.87%	67.25%	100.00%	-
NP	19,269	23,454	-13,267	1,136	77,218	108,514	157,836	-75.35%
YoY %	-17.84%	276.78%	-1,267.87%	-98.53%	-28.84%	-31.25%	-	-
Horiz. %	12.21%	14.86%	-8.41%	0.72%	48.92%	68.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,431	20,728	-14,331	971	77,729	107,375	154,890	-78.47%
YoY %	-25.55%	244.64%	-1,575.90%	-98.75%	-27.61%	-30.68%	-	-
Horiz. %	9.96%	13.38%	-9.25%	0.63%	50.18%	69.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	59.46%	27.64%	-	50.02%	17.15%	14.61%	14.89%	-
YoY %	115.12%	0.00%	-	191.66%	17.39%	-1.88%	-	-
Horiz. %	399.33%	185.63%	-	335.93%	115.18%	98.12%	100.00%	-
Total Cost	992,458	1,044,879	1,136,036	1,188,518	1,118,600	1,068,134	979,152	0.90%
YoY %	-5.02%	-8.02%	-4.42%	6.25%	4.72%	9.09%	-	-
Horiz. %	101.36%	106.71%	116.02%	121.38%	114.24%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,242,119	2,296,061	2,292,487	2,378,877	2,332,207	2,317,871	2,289,148	-1.37%
YoY %	-2.35%	0.16%	-3.63%	2.00%	0.62%	1.25%	-	-
Horiz. %	97.95%	100.30%	100.15%	103.92%	101.88%	101.25%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	14,372	28,747	35,935	35,935	50,310	57,498	35,940	-45.69%
YoY %	-50.01%	-20.00%	0.00%	-28.57%	-12.50%	59.98%	-	-
Horiz. %	39.99%	79.99%	99.99%	99.99%	139.98%	159.98%	100.00%	-
Div Payout %	93.14%	138.69%	0.00%	3,700.90%	64.73%	53.55%	23.20%	-
YoY %	-32.84%	0.00%	0.00%	5,617.44%	20.88%	130.82%	-	-
Horiz. %	401.47%	597.80%	0.00%	15,952.16%	279.01%	230.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	2,242,119	2,296,061	2,292,487	2,378,877	2,332,207	2,317,871	2,289,148	-1.37%
YoY %	-2.35%	0.16%	-3.63%	2.00%	0.62%	1.25%	-	-
Horiz. %	97.95%	100.30%	100.15%	103.92%	101.88%	101.25%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	361,477	359,364	0.39%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.59%	-	-
Horiz. %	100.59%	100.59%	100.59%	100.59%	100.59%	100.59%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	1.90%	2.20%	-1.18%	0.10%	6.46%	9.22%	13.88%	-
YoY %	-13.64%	286.44%	-1,280.00%	-98.45%	-29.93%	-33.57%	-	-
Horiz. %	13.69%	15.85%	-8.50%	0.72%	46.54%	66.43%	100.00%	-
ROE	0.69%	0.90%	-0.63%	0.04%	3.33%	4.63%	6.77%	-
YoY %	-23.33%	242.86%	-1,675.00%	-98.80%	-28.08%	-31.61%	-	-
Horiz. %	10.19%	13.29%	-9.31%	0.59%	49.19%	68.39%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	281.57	297.32	312.47	331.06	332.77	327.43	316.39	-7.47%
YoY %	-5.30%	-4.85%	-5.62%	-0.51%	1.63%	3.49%	-	-
Horiz. %	88.99%	93.97%	98.76%	104.64%	105.18%	103.49%	100.00%	-
EPS	4.29	5.77	-3.99	0.27	21.63	29.88	43.10	-78.49%
YoY %	-25.65%	244.61%	-1,577.78%	-98.75%	-27.61%	-30.67%	-	-
Horiz. %	9.95%	13.39%	-9.26%	0.63%	50.19%	69.33%	100.00%	-
DPS	4.00	8.00	10.00	10.00	14.00	16.00	10.00	-45.68%
YoY %	-50.00%	-20.00%	0.00%	-28.57%	-12.50%	60.00%	-	-
Horiz. %	40.00%	80.00%	100.00%	100.00%	140.00%	160.00%	100.00%	-
NAPS	6.24	6.39	6.38	6.62	6.49	6.45	6.37	-1.36%
YoY %	-2.35%	0.16%	-3.63%	2.00%	0.62%	1.26%	-	-
Horiz. %	97.96%	100.31%	100.16%	103.92%	101.88%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	279.89	295.55	310.61	329.11	330.81	325.51	314.54	-7.47%
YoY %	-5.30%	-4.85%	-5.62%	-0.51%	1.63%	3.49%	-	-
Horiz. %	88.98%	93.96%	98.75%	104.63%	105.17%	103.49%	100.00%	-
EPS	4.27	5.73	-3.96	0.27	21.50	29.70	42.85	-78.47%
YoY %	-25.48%	244.70%	-1,566.67%	-98.74%	-27.61%	-30.69%	-	-
Horiz. %	9.96%	13.37%	-9.24%	0.63%	50.18%	69.31%	100.00%	-
DPS	3.98	7.95	9.94	9.94	13.92	15.91	9.94	-45.64%
YoY %	-49.94%	-20.02%	0.00%	-28.59%	-12.51%	60.06%	-	-
Horiz. %	40.04%	79.98%	100.00%	100.00%	140.04%	160.06%	100.00%	-
NAPS	6.2027	6.3519	6.342	6.581	6.4519	6.4122	6.3328	-1.37%
YoY %	-2.35%	0.16%	-3.63%	2.00%	0.62%	1.25%	-	-
Horiz. %	97.95%	100.30%	100.15%	103.92%	101.88%	101.25%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	4.16	4.03	4.10	4.60	4.90	4.97	5.14	-
P/RPS	1.48	1.36	1.31	1.39	1.47	1.52	1.62	-5.84%
YoY %	8.82%	3.82%	-5.76%	-5.44%	-3.29%	-6.17%	-	-
Horiz. %	91.36%	83.95%	80.86%	85.80%	90.74%	93.83%	100.00%	-
P/EPS	96.87	69.86	-102.80	1,702.36	22.65	16.63	11.93	303.47%
YoY %	38.66%	167.96%	-106.04%	7,415.94%	36.20%	39.40%	-	-
Horiz. %	811.99%	585.58%	-861.69%	14,269.57%	189.86%	139.40%	100.00%	-
EY	1.03	1.43	-0.97	0.06	4.41	6.01	8.39	-75.26%
YoY %	-27.97%	247.42%	-1,716.67%	-98.64%	-26.62%	-28.37%	-	-
Horiz. %	12.28%	17.04%	-11.56%	0.72%	52.56%	71.63%	100.00%	-
DY	0.96	1.99	2.44	2.17	2.86	3.22	1.95	-37.62%
YoY %	-51.76%	-18.44%	12.44%	-24.13%	-11.18%	65.13%	-	-
Horiz. %	49.23%	102.05%	125.13%	111.28%	146.67%	165.13%	100.00%	-
P/NAPS	0.67	0.63	0.64	0.69	0.76	0.77	0.81	-11.87%
YoY %	6.35%	-1.56%	-7.25%	-9.21%	-1.30%	-4.94%	-	-
Horiz. %	82.72%	77.78%	79.01%	85.19%	93.83%	95.06%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	29/08/18	30/05/18	28/02/18	29/11/17	30/08/17	30/05/17	-
Price	4.05	3.97	4.11	4.53	4.60	5.01	5.02	-
P/RPS	1.44	1.34	1.32	1.37	1.38	1.53	1.59	-6.38%
YoY %	7.46%	1.52%	-3.65%	-0.72%	-9.80%	-3.77%	-	-
Horiz. %	90.57%	84.28%	83.02%	86.16%	86.79%	96.23%	100.00%	-
P/EPS	94.31	68.82	-103.05	1,676.46	21.27	16.77	11.65	302.65%
YoY %	37.04%	166.78%	-106.15%	7,781.81%	26.83%	43.95%	-	-
Horiz. %	809.53%	590.73%	-884.55%	14,390.21%	182.58%	143.95%	100.00%	-
EY	1.06	1.45	-0.97	0.06	4.70	5.96	8.59	-75.18%
YoY %	-26.90%	249.48%	-1,716.67%	-98.72%	-21.14%	-30.62%	-	-
Horiz. %	12.34%	16.88%	-11.29%	0.70%	54.71%	69.38%	100.00%	-
DY	0.99	2.02	2.43	2.21	3.04	3.19	1.99	-37.18%
YoY %	-50.99%	-16.87%	9.95%	-27.30%	-4.70%	60.30%	-	-
Horiz. %	49.75%	101.51%	122.11%	111.06%	152.76%	160.30%	100.00%	-
P/NAPS	0.65	0.62	0.64	0.68	0.71	0.78	0.79	-12.18%
YoY %	4.84%	-3.12%	-5.88%	-4.23%	-8.97%	-1.27%	-	-
Horiz. %	82.28%	78.48%	81.01%	86.08%	89.87%	98.73%	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