[KSENG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	757,326	823,968	893,482	679,424	508,142	456,042	548,244	5.52%
YoY %	-8.09%	-7.78%	31.51%	33.71%	11.42%	-16.82%	-	-
Horiz. %	138.14%	150.29%	162.97%	123.93%	92.69%	83.18%	100.00%	-
PBT	64,224	77,128	41,300	32,504	37,880	19,532	10,724	34.74%
YoY %	-16.73%	86.75%	27.06%	-14.19%	93.94%	82.13%	-	-
Horiz. %	598.88%	719.21%	385.12%	303.10%	353.23%	182.13%	100.00%	-
Tax	-20,820	-22,042	-15,406	-8,322	-13,502	-9,238	-9,494	13.97%
YoY %	5.54%	-43.07%	-85.12%	38.36%	-46.16%	2.70%	-	-
Horiz. %	219.30%	232.17%	162.27%	87.66%	142.22%	97.30%	100.00%	-
NP	43,404	55,086	25,894	24,182	24,378	10,294	1,230	81.05%
YoY %	-21.21%	112.74%	7.08%	-0.80%	136.82%	736.91%	-	-
Horiz. %	3,528.78%	4,478.54%	2,105.20%	1,966.02%	1,981.95%	836.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,562	50,148	25,894	24,182	24,378	10,294	1,230	77.52%
YoY %	-23.10%	93.67%	7.08%	-0.80%	136.82%	736.91%	-	-
Horiz. %	3,135.12%	4,077.07%	2,105.20%	1,966.02%	1,981.95%	836.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.42%	28.58%	37.30%	25.60%	35.64%	47.30%	88.53%	-
YoY %	13.44%	-23.38%	45.70%	-28.17%	-24.65%	-46.57%	-	-
Horiz. %	36.62%	32.28%	42.13%	28.92%	40.26%	53.43%	100.00%	-
Total Cost	713,922	768,882	867,588	655,242	483,764	445,748	547,014	4.53%
YoY %	-7.15%	-11.38%	32.41%	35.45%	8.53%	-18.51%	-	-
Horiz. %	130.51%	140.56%	158.60%	119.79%	88.44%	81.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,017,940	943,567	918,277	915,839	907,102	897,390	911,134	1.86%
YoY %	7.88%	2.75%	0.27%	0.96%	1.08%	-1.51%	-	-
Horiz. %	111.72%	103.56%	100.78%	100.52%	99.56%	98.49%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	31,137	28,738	14,385	19,230	14,481	-	-	-
YoY %	8.35%	99.78%	-25.20%	32.79%	0.00%	-	-	-
Horiz. %	215.02%	198.45%	99.34%	132.79%	100.00%	-	-	-
Div Payout %	80.75%	57.31%	55.56%	79.52%	59.41%	-	-	-
YoY %	40.90%	3.15%	-30.13%	33.85%	0.00%	-	-	-
Horiz. %	135.92%	96.47%	93.52%	133.85%	100.00%	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	1,017,940	943,567	918,277	915,839	907,102	897,390	911,134	1.86%
YoY %	7.88%	2.75%	0.27%	0.96%	1.08%	-1.51%	-	-
Horiz. %	111.72%	103.56%	100.78%	100.52%	99.56%	98.49%	100.00%	-
NOSH	239,515	239,484	239,759	240,377	241,366	241,643	246,000	-0.44%
YoY %	0.01%	-0.11%	-0.26%	-0.41%	-0.11%	-1.77%	-	-
Horiz. %	97.36%	97.35%	97.46%	97.71%	98.12%	98.23%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	5.73%	6.69%	2.90%	3.56%	4.80%	2.26%	0.22%	-
YoY %	-14.35%	130.69%	-18.54%	-25.83%	112.39%	927.27%	-	-
Horiz. %	2,604.55%	3,040.91%	1,318.18%	1,618.18%	2,181.82%	1,027.27%	100.00%	-
ROE	3.79%	5.31%	2.82%	2.64%	2.69%	1.15%	0.13%	-
YoY %	-28.63%	88.30%	6.82%	-1.86%	133.91%	784.62%	-	-
Horiz. %	2,915.38%	4,084.62%	2,169.23%	2,030.77%	2,069.23%	884.62%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	316.19	344.06	372.66	282.65	210.53	188.73	222.86	6.00%
YoY %	-8.10%	-7.67%	31.85%	34.26%	11.55%	-15.31%	-	-
Horiz. %	141.88%	154.38%	167.22%	126.83%	94.47%	84.69%	100.00%	-
EPS	16.10	20.94	10.80	10.06	10.10	4.26	0.50	78.31%
YoY %	-23.11%	93.89%	7.36%	-0.40%	137.09%	752.00%	-	-
Horiz. %	3,220.00%	4,188.00%	2,160.00%	2,012.00%	2,020.00%	852.00%	100.00%	-
DPS	13.00	12.00	6.00	8.00	6.00	0.00	0.00	-
YoY %	8.33%	100.00%	-25.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	216.67%	200.00%	100.00%	133.33%	100.00%	-	-	-
NAPS	4.25	3.94	3.83	3.81	3.7582	3.7137	3.7038	2.31%
YoY %	7.87%	2.87%	0.52%	1.38%	1.20%	0.27%	-	-
Horiz. %	114.75%	106.38%	103.41%	102.87%	101.47%	100.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 239,974
RPS	209.51	227.94	247.18	187.96	140.57	126.16	151.67	5.52%
YoY %	-8.09%	-7.78%	31.51%	33.71%	11.42%	-16.82%	-	-
Horiz. %	138.14%	150.29%	162.97%	123.93%	92.68%	83.18%	100.00%	-
EPS	10.67	13.87	7.16	6.69	6.74	2.85	0.34	77.55%
YoY %	-23.07%	93.72%	7.03%	-0.74%	136.49%	738.24%	-	-
Horiz. %	3,138.24%	4,079.41%	2,105.88%	1,967.65%	1,982.35%	838.24%	100.00%	-
DPS	8.61	7.95	3.98	5.32	4.01	0.00	0.00	-
YoY %	8.30%	99.75%	-25.19%	32.67%	0.00%	0.00%	-	-
Horiz. %	214.71%	198.25%	99.25%	132.67%	100.00%	-	-	-
NAPS	2.8161	2.6103	2.5403	2.5336	2.5094	2.4826	2.5206	1.86%
YoY %	7.88%	2.76%	0.26%	0.96%	1.08%	-1.51%	-	-
Horiz. %	111.72%	103.56%	100.78%	100.52%	99.56%	98.49%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.13	1.33	1.24	0.87	0.89	0.98	1.26	-
P/RPS	0.67	0.39	0.33	0.31	0.42	0.52	0.57	2.72%
YoY %	71.79%	18.18%	6.45%	-26.19%	-19.23%	-8.77%	-	-
Horiz. %	117.54%	68.42%	57.89%	54.39%	73.68%	91.23%	100.00%	-
P/EPS	13.23	6.35	11.48	8.65	8.81	23.00	252.00	-38.79%
YoY %	108.35%	-44.69%	32.72%	-1.82%	-61.70%	-90.87%	-	-
Horiz. %	5.25%	2.52%	4.56%	3.43%	3.50%	9.13%	100.00%	-
EY	7.56	15.74	8.71	11.56	11.35	4.35	0.40	63.17%
YoY %	-51.97%	80.71%	-24.65%	1.85%	160.92%	987.50%	-	-
Horiz. %	1,890.00%	3,935.00%	2,177.50%	2,890.00%	2,837.50%	1,087.50%	100.00%	-
DY	6.10	9.02	4.84	9.20	6.74	0.00	0.00	-
YoY %	-32.37%	86.36%	-47.39%	36.50%	0.00%	0.00%	-	-
Horiz. %	90.50%	133.83%	71.81%	136.50%	100.00%	-	-	-
P/NAPS	0.50	0.34	0.32	0.23	0.24	0.26	0.34	6.63%
YoY %	47.06%	6.25%	39.13%	-4.17%	-7.69%	-23.53%	-	-
Horiz. %	147.06%	100.00%	94.12%	67.65%	70.59%	76.47%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	30/08/05	30/08/04	28/08/03	28/08/02	28/08/01	14/09/00	-
Price	2.21	1.35	1.20	0.97	0.92	0.93	1.10	-
P/RPS	0.70	0.39	0.32	0.34	0.44	0.49	0.49	6.12%
YoY %	79.49%	21.88%	-5.88%	-22.73%	-10.20%	0.00%	-	-
Horiz. %	142.86%	79.59%	65.31%	69.39%	89.80%	100.00%	100.00%	-
P/EPS	13.73	6.45	11.11	9.64	9.11	21.83	220.00	-37.00%
YoY %	112.87%	-41.94%	15.25%	5.82%	-58.27%	-90.08%	-	-
Horiz. %	6.24%	2.93%	5.05%	4.38%	4.14%	9.92%	100.00%	-
EY	7.29	15.51	9.00	10.37	10.98	4.58	0.45	59.03%
YoY %	-53.00%	72.33%	-13.21%	-5.56%	139.74%	917.78%	-	-
Horiz. %	1,620.00%	3,446.67%	2,000.00%	2,304.44%	2,440.00%	1,017.78%	100.00%	-
DY	5.88	8.89	5.00	8.25	6.52	0.00	0.00	-
YoY %	-33.86%	77.80%	-39.39%	26.53%	0.00%	0.00%	-	-
Horiz. %	90.18%	136.35%	76.69%	126.53%	100.00%	-	-	-
P/NAPS	0.52	0.34	0.31	0.25	0.24	0.25	0.30	9.59%
YoY %	52.94%	9.68%	24.00%	4.17%	-4.00%	-16.67%	-	-
Horiz. %	173.33%	113.33%	103.33%	83.33%	80.00%	83.33%	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