[KSENG] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	1,018,862	969,554	935,984	937,961	913,156	970,531	1,095,249	-4.69%
YoY %	5.09%	3.59%	-0.21%	2.72%	-5.91%	-11.39%	-	-
Horiz. %	93.03%	88.52%	85.46%	85.64%	83.37%	88.61%	100.00%	-
PBT	356,405	342,057	99,819	119,513	123,467	99,188	83,114	163.24%
YoY %	4.19%	242.68%	-16.48%	-3.20%	24.48%	19.34%	-	-
Horiz. %	428.81%	411.55%	120.10%	143.79%	148.55%	119.34%	100.00%	-
Tax	-22,749	-19,375	-22,050	-21,610	-24,512	-20,643	-23,831	-3.04%
YoY %	-17.41%	12.13%	-2.04%	11.84%	-18.74%	13.38%	-	-
Horiz. %	95.46%	81.30%	92.53%	90.68%	102.86%	86.62%	100.00%	-
NP	333,656	322,682	77,769	97,903	98,955	78,545	59,283	215.41%
YoY %	3.40%	314.92%	-20.57%	-1.06%	25.99%	32.49%	-	-
Horiz. %	562.82%	544.31%	131.18%	165.15%	166.92%	132.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	330,601	324,980	76,700	99,209	100,610	70,866	55,359	228.09%
YoY %	1.73%	323.70%	-22.69%	-1.39%	41.97%	28.01%	-	-
Horiz. %	597.19%	587.04%	138.55%	179.21%	181.74%	128.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.38%	5.66%	22.09%	18.08%	19.85%	20.81%	28.67%	-
YoY %	12.72%	-74.38%	22.18%	-8.92%	-4.61%	-27.42%	-	-
Horiz. %	22.25%	19.74%	77.05%	63.06%	69.24%	72.58%	100.00%	-
Total Cost	685,206	646,872	858,215	840,058	814,201	891,986	1,035,966	-24.02%
YoY %	5.93%	-24.63%	2.16%	3.18%	-8.72%	-13.90%	-	-
Horiz. %	66.14%	62.44%	82.84%	81.09%	78.59%	86.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,676,382	1,675,946	1,435,488	1,436,989	1,192,808	1,173,138	1,156,494	27.99%
YoY %	0.03%	16.75%	-0.10%	20.47%	1.68%	1.44%	-	-
Horiz. %	144.95%	144.92%	124.12%	124.25%	103.14%	101.44%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	23,931	23,931	23,931	23,943	23,943	23,943	25,147	-3.24%
YoY %	0.00%	0.00%	-0.05%	0.00%	0.00%	-4.79%	-	-
Horiz. %	95.16%	95.16%	95.16%	95.21%	95.21%	95.21%	100.00%	-
Div Payout %	7.24%	7.36%	31.20%	24.13%	23.80%	33.79%	45.43%	-
YoY %	-1.63%	-76.41%	29.30%	1.39%	-29.56%	-25.62%	-	-
Horiz. %	15.94%	16.20%	68.68%	53.11%	52.39%	74.38%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,676,382	1,675,946	1,435,488	1,436,989	1,192,808	1,173,138	1,156,494	27.99%
YoY %	0.03%	16.75%	-0.10%	20.47%	1.68%	1.44%	-	-
Horiz. %	144.95%	144.92%	124.12%	124.25%	103.14%	101.44%	100.00%	-
NOSH	239,483	239,420	239,248	239,498	239,519	239,416	239,439	0.01%
YoY %	0.03%	0.07%	-0.10%	-0.01%	0.04%	-0.01%	-	-
Horiz. %	100.02%	99.99%	99.92%	100.02%	100.03%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	32.75%	33.28%	8.31%	10.44%	10.84%	8.09%	5.41%	-
YoY %	-1.59%	300.48%	-20.40%	-3.69%	33.99%	49.54%	-	-
Horiz. %	605.36%	615.16%	153.60%	192.98%	200.37%	149.54%	100.00%	-
ROE	19.72%	19.39%	5.34%	6.90%	8.43%	6.04%	4.79%	-
YoY %	1.70%	263.11%	-22.61%	-18.15%	39.57%	26.10%	-	-
Horiz. %	411.69%	404.80%	111.48%	144.05%	175.99%	126.10%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	425.44	404.96	391.22	391.64	381.24	405.37	457.42	-4.70%
YoY %	5.06%	3.51%	-0.11%	2.73%	-5.95%	-11.38%	-	-
Horiz. %	93.01%	88.53%	85.53%	85.62%	83.35%	88.62%	100.00%	-
EPS	138.05	135.74	32.06	41.42	42.00	29.60	23.12	228.05%
YoY %	1.70%	323.39%	-22.60%	-1.38%	41.89%	28.03%	-	-
Horiz. %	597.10%	587.11%	138.67%	179.15%	181.66%	128.03%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.50	-3.19%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-4.76%	-	-
Horiz. %	95.24%	95.24%	95.24%	95.24%	95.24%	95.24%	100.00%	-
NAPS	7.00	7.00	6.00	6.00	4.98	4.90	4.83	27.97%
YoY %	0.00%	16.67%	0.00%	20.48%	1.63%	1.45%	-	-
Horiz. %	144.93%	144.93%	124.22%	124.22%	103.11%	101.45%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 239,498
RPS	281.86	268.22	258.93	259.48	252.62	268.49	302.99	-4.69%
YoY %	5.09%	3.59%	-0.21%	2.72%	-5.91%	-11.39%	-	-
Horiz. %	93.03%	88.52%	85.46%	85.64%	83.38%	88.61%	100.00%	-
EPS	91.46	89.90	21.22	27.45	27.83	19.60	15.31	228.16%
YoY %	1.74%	323.66%	-22.70%	-1.37%	41.99%	28.02%	-	-
Horiz. %	597.39%	587.20%	138.60%	179.29%	181.78%	128.02%	100.00%	-
DPS	6.62	6.62	6.62	6.62	6.62	6.62	6.96	-3.27%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-4.89%	-	-
Horiz. %	95.11%	95.11%	95.11%	95.11%	95.11%	95.11%	100.00%	-
NAPS	4.6376	4.6364	3.9712	3.9753	3.2998	3.2454	3.1994	27.99%
YoY %	0.03%	16.75%	-0.10%	20.47%	1.68%	1.44%	-	-
Horiz. %	144.95%	144.91%	124.12%	124.25%	103.14%	101.44%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	4.50	3.77	3.35	3.80	2.60	2.54	2.41	-
P/RPS	1.06	0.93	0.86	0.97	0.68	0.63	0.53	58.53%
YoY %	13.98%	8.14%	-11.34%	42.65%	7.94%	18.87%	-	-
Horiz. %	200.00%	175.47%	162.26%	183.02%	128.30%	118.87%	100.00%	-
P/EPS	3.26	2.78	10.45	9.17	6.19	8.58	10.42	-53.81%
YoY %	17.27%	-73.40%	13.96%	48.14%	-27.86%	-17.66%	-	-
Horiz. %	31.29%	26.68%	100.29%	88.00%	59.40%	82.34%	100.00%	-
EY	30.68	36.00	9.57	10.90	16.16	11.65	9.59	116.65%
YoY %	-14.78%	276.18%	-12.20%	-32.55%	38.71%	21.48%	-	-
Horiz. %	319.92%	375.39%	99.79%	113.66%	168.51%	121.48%	100.00%	-
DY	2.22	2.65	2.99	2.63	3.85	3.94	4.36	-36.15%
YoY %	-16.23%	-11.37%	13.69%	-31.69%	-2.28%	-9.63%	-	-
Horiz. %	50.92%	60.78%	68.58%	60.32%	88.30%	90.37%	100.00%	-
P/NAPS	0.64	0.54	0.56	0.63	0.52	0.52	0.50	17.83%
YoY %	18.52%	-3.57%	-11.11%	21.15%	0.00%	4.00%	-	-
Horiz. %	128.00%	108.00%	112.00%	126.00%	104.00%	104.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	29/11/10	24/08/10	27/05/10	25/02/10	19/11/09	27/08/09	-
Price	4.35	4.00	3.83	3.26	2.73	2.65	2.53	-
P/RPS	1.02	0.99	0.98	0.83	0.72	0.65	0.55	50.77%
YoY %	3.03%	1.02%	18.07%	15.28%	10.77%	18.18%	-	-
Horiz. %	185.45%	180.00%	178.18%	150.91%	130.91%	118.18%	100.00%	-
P/EPS	3.15	2.95	11.95	7.87	6.50	8.95	10.94	-56.29%
YoY %	6.78%	-75.31%	51.84%	21.08%	-27.37%	-18.19%	-	-
Horiz. %	28.79%	26.97%	109.23%	71.94%	59.41%	81.81%	100.00%	-
EY	31.74	33.93	8.37	12.71	15.39	11.17	9.14	128.79%
YoY %	-6.45%	305.38%	-34.15%	-17.41%	37.78%	22.21%	-	-
Horiz. %	347.26%	371.23%	91.58%	139.06%	168.38%	122.21%	100.00%	-
DY	2.30	2.50	2.61	3.07	3.66	3.77	4.15	-32.45%
YoY %	-8.00%	-4.21%	-14.98%	-16.12%	-2.92%	-9.16%	-	-
Horiz. %	55.42%	60.24%	62.89%	73.98%	88.19%	90.84%	100.00%	-
P/NAPS	0.62	0.57	0.64	0.54	0.55	0.54	0.52	12.40%
YoY %	8.77%	-10.94%	18.52%	-1.82%	1.85%	3.85%	-	-
Horiz. %	119.23%	109.62%	123.08%	103.85%	105.77%	103.85%	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