[KSENG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	1,472,648	922,456	757,326	823,968	893,482	679,424	508,142	19.38%
YoY %	59.64%	21.80%	-8.09%	-7.78%	31.51%	33.71%	-	-
Horiz. %	289.81%	181.54%	149.04%	162.15%	175.83%	133.71%	100.00%	-
PBT	163,372	100,676	64,224	77,128	41,300	32,504	37,880	27.55%
YoY %	62.28%	56.76%	-16.73%	86.75%	27.06%	-14.19%	-	-
Horiz. %	431.29%	265.78%	169.55%	203.61%	109.03%	85.81%	100.00%	-
Tax	-43,698	-25,458	-20,820	-22,042	-15,406	-8,322	-13,502	21.59%
YoY %	-71.65%	-22.28%	5.54%	-43.07%	-85.12%	38.36%	-	-
Horiz. %	323.64%	188.55%	154.20%	163.25%	114.10%	61.64%	100.00%	-
NP	119,674	75,218	43,404	55,086	25,894	24,182	24,378	30.33%
YoY %	59.10%	73.30%	-21.21%	112.74%	7.08%	-0.80%	-	-
Horiz. %	490.91%	308.55%	178.05%	225.97%	106.22%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,930	73,470	38,562	50,148	25,894	24,182	24,378	28.89%
YoY %	52.35%	90.52%	-23.10%	93.67%	7.08%	-0.80%	-	-
Horiz. %	459.14%	301.38%	158.18%	205.71%	106.22%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	25.29%	32.42%	28.58%	37.30%	25.60%	35.64%	-
YoY %	5.77%	-21.99%	13.44%	-23.38%	45.70%	-28.17%	-	-
Horiz. %	75.06%	70.96%	90.97%	80.19%	104.66%	71.83%	100.00%	-
Total Cost	1,352,974	847,238	713,922	768,882	867,588	655,242	483,764	18.67%
YoY %	59.69%	18.67%	-7.15%	-11.38%	32.41%	35.45%	-	-
Horiz. %	279.68%	175.13%	147.58%	158.94%	179.34%	135.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	907,102	3.43%
YoY %	5.22%	3.75%	7.88%	2.75%	0.27%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	38,315	35,920	31,137	28,738	14,385	19,230	14,481	17.58%
YoY %	6.67%	15.36%	8.35%	99.78%	-25.20%	32.79%	-	-
Horiz. %	264.59%	248.05%	215.02%	198.45%	99.34%	132.79%	100.00%	-
Div Payout %	34.23%	48.89%	80.75%	57.31%	55.56%	79.52%	59.41%	-
YoY %	-29.99%	-39.46%	40.90%	3.15%	-30.13%	33.85%	-	-
Horiz. %	57.62%	82.29%	135.92%	96.47%	93.52%	133.85%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	907,102	3.43%
YoY %	5.22%	3.75%	7.88%	2.75%	0.27%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-
NOSH	239,473	239,471	239,515	239,484	239,759	240,377	241,366	-0.13%
YoY %	0.00%	-0.02%	0.01%	-0.11%	-0.26%	-0.41%	-	-
Horiz. %	99.22%	99.21%	99.23%	99.22%	99.33%	99.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.13%	8.15%	5.73%	6.69%	2.90%	3.56%	4.80%	-
YoY %	-0.25%	42.23%	-14.35%	130.69%	-18.54%	-25.83%	-	-
Horiz. %	169.38%	169.79%	119.38%	139.38%	60.42%	74.17%	100.00%	-
ROE	10.07%	6.96%	3.79%	5.31%	2.82%	2.64%	2.69%	-
YoY %	44.68%	83.64%	-28.63%	88.30%	6.82%	-1.86%	-	-
Horiz. %	374.35%	258.74%	140.89%	197.40%	104.83%	98.14%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	614.95	385.20	316.19	344.06	372.66	282.65	210.53	19.54%
YoY %	59.64%	21.83%	-8.10%	-7.67%	31.85%	34.26%	-	-
Horiz. %	292.10%	182.97%	150.19%	163.43%	177.01%	134.26%	100.00%	-
EPS	46.74	30.68	16.10	20.94	10.80	10.06	10.10	29.06%
YoY %	52.35%	90.56%	-23.11%	93.89%	7.36%	-0.40%	-	-
Horiz. %	462.77%	303.76%	159.41%	207.33%	106.93%	99.60%	100.00%	-
DPS	16.00	15.00	13.00	12.00	6.00	8.00	6.00	17.74%
YoY %	6.67%	15.38%	8.33%	100.00%	-25.00%	33.33%	-	-
Horiz. %	266.67%	250.00%	216.67%	200.00%	100.00%	133.33%	100.00%	-
NAPS	4.64	4.41	4.25	3.94	3.83	3.81	3.7582	3.57%
YoY %	5.22%	3.76%	7.87%	2.87%	0.52%	1.38%	-	-
Horiz. %	123.46%	117.34%	113.09%	104.84%	101.91%	101.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 239,715
RPS	409.74	256.66	210.71	229.25	248.60	189.04	141.38	19.38%
YoY %	59.64%	21.81%	-8.09%	-7.78%	31.51%	33.71%	-	-
Horiz. %	289.81%	181.54%	149.04%	162.15%	175.84%	133.71%	100.00%	-
EPS	31.14	20.44	10.73	13.95	7.20	6.73	6.78	28.89%
YoY %	52.35%	90.49%	-23.08%	93.75%	6.98%	-0.74%	-	-
Horiz. %	459.29%	301.47%	158.26%	205.75%	106.19%	99.26%	100.00%	-
DPS	10.66	9.99	8.66	8.00	4.00	5.35	4.03	17.58%
YoY %	6.71%	15.36%	8.25%	100.00%	-25.23%	32.75%	-	-
Horiz. %	264.52%	247.89%	214.89%	198.51%	99.26%	132.75%	100.00%	-
NAPS	3.0916	2.9383	2.8322	2.6253	2.5549	2.5482	2.5239	3.43%
YoY %	5.22%	3.75%	7.88%	2.76%	0.26%	0.96%	-	-
Horiz. %	122.49%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.89	3.25	2.13	1.33	1.24	0.87	0.89	-
P/RPS	0.47	0.84	0.67	0.39	0.33	0.31	0.42	1.89%
YoY %	-44.05%	25.37%	71.79%	18.18%	6.45%	-26.19%	-	-
Horiz. %	111.90%	200.00%	159.52%	92.86%	78.57%	73.81%	100.00%	-
P/EPS	6.18	10.59	13.23	6.35	11.48	8.65	8.81	-5.73%
YoY %	-41.64%	-19.95%	108.35%	-44.69%	32.72%	-1.82%	-	-
Horiz. %	70.15%	120.20%	150.17%	72.08%	130.31%	98.18%	100.00%	-
EY	16.17	9.44	7.56	15.74	8.71	11.56	11.35	6.07%
YoY %	71.29%	24.87%	-51.97%	80.71%	-24.65%	1.85%	-	-
Horiz. %	142.47%	83.17%	66.61%	138.68%	76.74%	101.85%	100.00%	-
DY	5.54	4.62	6.10	9.02	4.84	9.20	6.74	-3.21%
YoY %	19.91%	-24.26%	-32.37%	86.36%	-47.39%	36.50%	-	-
Horiz. %	82.20%	68.55%	90.50%	133.83%	71.81%	136.50%	100.00%	-
P/NAPS	0.62	0.74	0.50	0.34	0.32	0.23	0.24	17.12%
YoY %	-16.22%	48.00%	47.06%	6.25%	39.13%	-4.17%	-	-
Horiz. %	258.33%	308.33%	208.33%	141.67%	133.33%	95.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	28/08/02	-
Price	2.57	2.93	2.21	1.35	1.20	0.97	0.92	-
P/RPS	0.42	0.76	0.70	0.39	0.32	0.34	0.44	-0.77%
YoY %	-44.74%	8.57%	79.49%	21.88%	-5.88%	-22.73%	-	-
Horiz. %	95.45%	172.73%	159.09%	88.64%	72.73%	77.27%	100.00%	-
P/EPS	5.50	9.55	13.73	6.45	11.11	9.64	9.11	-8.05%
YoY %	-42.41%	-30.44%	112.87%	-41.94%	15.25%	5.82%	-	-
Horiz. %	60.37%	104.83%	150.71%	70.80%	121.95%	105.82%	100.00%	-
EY	18.19	10.47	7.29	15.51	9.00	10.37	10.98	8.76%
YoY %	73.73%	43.62%	-53.00%	72.33%	-13.21%	-5.56%	-	-
Horiz. %	165.66%	95.36%	66.39%	141.26%	81.97%	94.44%	100.00%	-
DY	6.23	5.12	5.88	8.89	5.00	8.25	6.52	-0.75%
YoY %	21.68%	-12.93%	-33.86%	77.80%	-39.39%	26.53%	-	-
Horiz. %	95.55%	78.53%	90.18%	136.35%	76.69%	126.53%	100.00%	-
P/NAPS	0.55	0.66	0.52	0.34	0.31	0.25	0.24	14.80%
YoY %	-16.67%	26.92%	52.94%	9.68%	24.00%	4.17%	-	-
Horiz. %	229.17%	275.00%	216.67%	141.67%	129.17%	104.17%	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