[KSENG] QoQ TTM 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
TTM Result
Revenue	913,156	970,531	1,095,249	1,266,724	1,380,692	1,415,660	1,392,804	-24.47%
YoY %	-5.91%	-11.39%	-13.54%	-8.25%	-2.47%	1.64%	-	-
Horiz. %	65.56%	69.68%	78.64%	90.95%	99.13%	101.64%	100.00%	-
PBT	123,467	99,188	83,114	91,092	102,028	139,660	149,180	-11.81%
YoY %	24.48%	19.34%	-8.76%	-10.72%	-26.95%	-6.38%	-	-
Horiz. %	82.76%	66.49%	55.71%	61.06%	68.39%	93.62%	100.00%	-
Tax	-24,512	-20,643	-23,831	-30,354	-33,168	-41,819	-40,798	-28.73%
YoY %	-18.74%	13.38%	21.49%	8.48%	20.69%	-2.50%	-	-
Horiz. %	60.08%	50.60%	58.41%	74.40%	81.30%	102.50%	100.00%	-
NP	98,955	78,545	59,283	60,738	68,860	97,841	108,382	-5.87%
YoY %	25.99%	32.49%	-2.40%	-11.79%	-29.62%	-9.73%	-	-
Horiz. %	91.30%	72.47%	54.70%	56.04%	63.53%	90.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,610	70,866	55,359	55,602	61,888	93,070	103,656	-1.96%
YoY %	41.97%	28.01%	-0.44%	-10.16%	-33.50%	-10.21%	-	-
Horiz. %	97.06%	68.37%	53.41%	53.64%	59.71%	89.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	20.81%	28.67%	33.32%	32.51%	29.94%	27.35%	-
YoY %	-4.61%	-27.42%	-13.96%	2.49%	8.58%	9.47%	-	-
Horiz. %	72.58%	76.09%	104.83%	121.83%	118.87%	109.47%	100.00%	-
Total Cost	814,201	891,986	1,035,966	1,205,986	1,311,832	1,317,819	1,284,422	-26.14%
YoY %	-8.72%	-13.90%	-14.10%	-8.07%	-0.45%	2.60%	-	-
Horiz. %	63.39%	69.45%	80.66%	93.89%	102.13%	102.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,192,808	1,173,138	1,156,494	1,143,898	1,119,890	1,126,006	1,111,115	4.82%
YoY %	1.68%	1.44%	1.10%	2.14%	-0.54%	1.34%	-	-
Horiz. %	107.35%	105.58%	104.08%	102.95%	100.79%	101.34%	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	23,943	25,147	29,938	29,938	29,938	28,738	-11.42%
YoY %	0.00%	-4.79%	-16.00%	0.00%	0.00%	4.18%	-	-
Horiz. %	83.31%	83.31%	87.50%	104.18%	104.18%	104.18%	100.00%	-
Div Payout %	23.80%	33.79%	45.43%	53.84%	48.37%	32.17%	27.73%	-
YoY %	-29.56%	-25.62%	-15.62%	11.31%	50.36%	16.01%	-	-
Horiz. %	85.83%	121.85%	163.83%	194.16%	174.43%	116.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,192,808	1,173,138	1,156,494	1,143,898	1,119,890	1,126,006	1,111,115	4.82%
YoY %	1.68%	1.44%	1.10%	2.14%	-0.54%	1.34%	-	-
Horiz. %	107.35%	105.58%	104.08%	102.95%	100.79%	101.34%	100.00%	-
NOSH	239,519	239,416	239,439	239,309	239,805	239,575	239,464	0.01%
YoY %	0.04%	-0.01%	0.05%	-0.21%	0.10%	0.05%	-	-
Horiz. %	100.02%	99.98%	99.99%	99.94%	100.14%	100.05%	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%	8.09%	5.41%	4.79%	4.99%	6.91%	7.78%	-
YoY %	33.99%	49.54%	12.94%	-4.01%	-27.79%	-11.18%	-	-
Horiz. %	139.33%	103.98%	69.54%	61.57%	64.14%	88.82%	100.00%	-
ROE	8.43%	6.04%	4.79%	4.86%	5.53%	8.27%	9.33%	-
YoY %	39.57%	26.10%	-1.44%	-12.12%	-33.13%	-11.36%	-	-
Horiz. %	90.35%	64.74%	51.34%	52.09%	59.27%	88.64%	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	381.24	405.37	457.42	529.33	575.76	590.90	581.63	-24.48%
YoY %	-5.95%	-11.38%	-13.59%	-8.06%	-2.56%	1.59%	-	-
Horiz. %	65.55%	69.70%	78.64%	91.01%	98.99%	101.59%	100.00%	-
EPS	42.00	29.60	23.12	23.23	25.81	38.85	43.29	-1.99%
YoY %	41.89%	28.03%	-0.47%	-10.00%	-33.56%	-10.26%	-	-
Horiz. %	97.02%	68.38%	53.41%	53.66%	59.62%	89.74%	100.00%	-
DPS	10.00	10.00	10.50	12.50	12.50	12.50	12.00	-11.41%
YoY %	0.00%	-4.76%	-16.00%	0.00%	0.00%	4.17%	-	-
Horiz. %	83.33%	83.33%	87.50%	104.17%	104.17%	104.17%	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	252.62	268.49	302.99	350.43	381.96	391.63	385.31	-24.47%
YoY %	-5.91%	-11.39%	-13.54%	-8.25%	-2.47%	1.64%	-	-
Horiz. %	65.56%	69.68%	78.64%	90.95%	99.13%	101.64%	100.00%	-
EPS	27.83	19.60	15.31	15.38	17.12	25.75	28.68	-1.98%
YoY %	41.99%	28.02%	-0.46%	-10.16%	-33.51%	-10.22%	-	-
Horiz. %	97.04%	68.34%	53.38%	53.63%	59.69%	89.78%	100.00%	-
DPS	6.62	6.62	6.96	8.28	8.28	8.28	7.95	-11.46%
YoY %	0.00%	-4.89%	-15.94%	0.00%	0.00%	4.15%	-	-
Horiz. %	83.27%	83.27%	87.55%	104.15%	104.15%	104.15%	100.00%	-
NAPS	3.2998	3.2454	3.1994	3.1645	3.0981	3.115	3.0738	4.82%
YoY %	1.68%	1.44%	1.10%	2.14%	-0.54%	1.34%	-	-
Horiz. %	107.35%	105.58%	104.09%	102.95%	100.79%	101.34%	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	0.63	0.53	0.36	0.34	0.43	0.50	22.68%
YoY %	7.94%	18.87%	47.22%	5.88%	-20.93%	-14.00%	-	-
Horiz. %	136.00%	126.00%	106.00%	72.00%	68.00%	86.00%	100.00%	-
P/EPS	6.19	8.58	10.42	8.31	7.48	6.51	6.68	-4.93%
YoY %	-27.86%	-17.66%	25.39%	11.10%	14.90%	-2.54%	-	-
Horiz. %	92.66%	128.44%	155.99%	124.40%	111.98%	97.46%	100.00%	-
EY	16.16	11.65	9.59	12.04	13.37	15.35	14.98	5.17%
YoY %	38.71%	21.48%	-20.35%	-9.95%	-12.90%	2.47%	-	-
Horiz. %	107.88%	77.77%	64.02%	80.37%	89.25%	102.47%	100.00%	-
DY	3.85	3.94	4.36	6.48	6.48	4.94	4.15	-4.86%
YoY %	-2.28%	-9.63%	-32.72%	0.00%	31.17%	19.04%	-	-
Horiz. %	92.77%	94.94%	105.06%	156.14%	156.14%	119.04%	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	0.65	0.55	0.43	0.35	0.33	0.44	38.73%
YoY %	10.77%	18.18%	27.91%	22.86%	6.06%	-25.00%	-	-
Horiz. %	163.64%	147.73%	125.00%	97.73%	79.55%	75.00%	100.00%	-
P/EPS	6.50	8.95	10.94	9.68	7.75	4.97	5.94	6.17%
YoY %	-27.37%	-18.19%	13.02%	24.90%	55.94%	-16.33%	-	-
Horiz. %	109.43%	150.67%	184.18%	162.96%	130.47%	83.67%	100.00%	-
EY	15.39	11.17	9.14	10.33	12.90	20.13	16.84	-5.81%
YoY %	37.78%	22.21%	-11.52%	-19.92%	-35.92%	19.54%	-	-
Horiz. %	91.39%	66.33%	54.28%	61.34%	76.60%	119.54%	100.00%	-
DY	3.66	3.77	4.15	5.56	6.25	6.48	4.67	-14.95%
YoY %	-2.92%	-9.16%	-25.36%	-11.04%	-3.55%	38.76%	-	-
Horiz. %	78.37%	80.73%	88.87%	119.06%	133.83%	138.76%	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