[KSENG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	947,418	901,762	1,472,648	922,456	757,326	823,968	893,482	0.98%
YoY %	5.06%	-38.77%	59.64%	21.80%	-8.09%	-7.78%	-	-
Horiz. %	106.04%	100.93%	164.82%	103.24%	84.76%	92.22%	100.00%	-
PBT	78,248	125,544	163,372	100,676	64,224	77,128	41,300	11.23%
YoY %	-37.67%	-23.15%	62.28%	56.76%	-16.73%	86.75%	-	-
Horiz. %	189.46%	303.98%	395.57%	243.77%	155.51%	186.75%	100.00%	-
Tax	-20,100	-25,024	-43,698	-25,458	-20,820	-22,042	-15,406	4.53%
YoY %	19.68%	42.73%	-71.65%	-22.28%	5.54%	-43.07%	-	-
Horiz. %	130.47%	162.43%	283.64%	165.25%	135.14%	143.07%	100.00%	-
NP	58,148	100,520	119,674	75,218	43,404	55,086	25,894	14.42%
YoY %	-42.15%	-16.01%	59.10%	73.30%	-21.21%	112.74%	-	-
Horiz. %	224.56%	388.20%	462.17%	290.48%	167.62%	212.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,142	98,872	111,930	73,470	38,562	50,148	25,894	12.72%
YoY %	-46.25%	-11.67%	52.35%	90.52%	-23.10%	93.67%	-	-
Horiz. %	205.23%	381.83%	432.26%	283.73%	148.92%	193.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.69%	19.93%	26.75%	25.29%	32.42%	28.58%	37.30%	-
YoY %	28.90%	-25.50%	5.77%	-21.99%	13.44%	-23.38%	-	-
Horiz. %	68.87%	53.43%	71.72%	67.80%	86.92%	76.62%	100.00%	-
Total Cost	889,270	801,242	1,352,974	847,238	713,922	768,882	867,588	0.41%
YoY %	10.99%	-40.78%	59.69%	18.67%	-7.15%	-11.38%	-	-
Horiz. %	102.50%	92.35%	155.95%	97.65%	82.29%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,651,710	1,156,299	1,111,157	1,056,071	1,017,940	943,567	918,277	10.27%
YoY %	42.84%	4.06%	5.22%	3.75%	7.88%	2.75%	-	-
Horiz. %	179.87%	125.92%	121.00%	115.01%	110.85%	102.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	28,725	28,727	38,315	35,920	31,137	28,738	14,385	12.21%
YoY %	-0.01%	-25.02%	6.67%	15.36%	8.35%	99.78%	-	-
Horiz. %	199.69%	199.70%	266.35%	249.70%	216.45%	199.78%	100.00%	-
Div Payout %	54.05%	29.06%	34.23%	48.89%	80.75%	57.31%	55.56%	-
YoY %	85.99%	-15.10%	-29.99%	-39.46%	40.90%	3.15%	-	-
Horiz. %	97.28%	52.30%	61.61%	87.99%	145.34%	103.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,651,710	1,156,299	1,111,157	1,056,071	1,017,940	943,567	918,277	10.27%
YoY %	42.84%	4.06%	5.22%	3.75%	7.88%	2.75%	-	-
Horiz. %	179.87%	125.92%	121.00%	115.01%	110.85%	102.75%	100.00%	-
NOSH	239,378	239,399	239,473	239,471	239,515	239,484	239,759	-0.02%
YoY %	-0.01%	-0.03%	0.00%	-0.02%	0.01%	-0.11%	-	-
Horiz. %	99.84%	99.85%	99.88%	99.88%	99.90%	99.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	6.14%	11.15%	8.13%	8.15%	5.73%	6.69%	2.90%	-
YoY %	-44.93%	37.15%	-0.25%	42.23%	-14.35%	130.69%	-	-
Horiz. %	211.72%	384.48%	280.34%	281.03%	197.59%	230.69%	100.00%	-
ROE	3.22%	8.55%	10.07%	6.96%	3.79%	5.31%	2.82%	-
YoY %	-62.34%	-15.09%	44.68%	83.64%	-28.63%	88.30%	-	-
Horiz. %	114.18%	303.19%	357.09%	246.81%	134.40%	188.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	395.78	376.68	614.95	385.20	316.19	344.06	372.66	1.00%
YoY %	5.07%	-38.75%	59.64%	21.83%	-8.10%	-7.67%	-	-
Horiz. %	106.20%	101.08%	165.02%	103.36%	84.85%	92.33%	100.00%	-
EPS	22.20	41.30	46.74	30.68	16.10	20.94	10.80	12.75%
YoY %	-46.25%	-11.64%	52.35%	90.56%	-23.11%	93.89%	-	-
Horiz. %	205.56%	382.41%	432.78%	284.07%	149.07%	193.89%	100.00%	-
DPS	12.00	12.00	16.00	15.00	13.00	12.00	6.00	12.24%
YoY %	0.00%	-25.00%	6.67%	15.38%	8.33%	100.00%	-	-
Horiz. %	200.00%	200.00%	266.67%	250.00%	216.67%	200.00%	100.00%	-
NAPS	6.90	4.83	4.64	4.41	4.25	3.94	3.83	10.30%
YoY %	42.86%	4.09%	5.22%	3.76%	7.87%	2.87%	-	-
Horiz. %	180.16%	126.11%	121.15%	115.14%	110.97%	102.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 239,469
RPS	263.60	250.90	409.74	256.66	210.71	229.25	248.60	0.98%
YoY %	5.06%	-38.77%	59.64%	21.81%	-8.09%	-7.78%	-	-
Horiz. %	106.03%	100.93%	164.82%	103.24%	84.76%	92.22%	100.00%	-
EPS	14.79	27.51	31.14	20.44	10.73	13.95	7.20	12.74%
YoY %	-46.24%	-11.66%	52.35%	90.49%	-23.08%	93.75%	-	-
Horiz. %	205.42%	382.08%	432.50%	283.89%	149.03%	193.75%	100.00%	-
DPS	7.99	7.99	10.66	9.99	8.66	8.00	4.00	12.21%
YoY %	0.00%	-25.05%	6.71%	15.36%	8.25%	100.00%	-	-
Horiz. %	199.75%	199.75%	266.50%	249.75%	216.50%	200.00%	100.00%	-
NAPS	4.5956	3.2172	3.0916	2.9383	2.8322	2.6253	2.5549	10.27%
YoY %	42.84%	4.06%	5.22%	3.75%	7.88%	2.76%	-	-
Horiz. %	179.87%	125.92%	121.01%	115.01%	110.85%	102.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.35	2.41	2.89	3.25	2.13	1.33	1.24	-
P/RPS	0.85	0.64	0.47	0.84	0.67	0.39	0.33	17.07%
YoY %	32.81%	36.17%	-44.05%	25.37%	71.79%	18.18%	-	-
Horiz. %	257.58%	193.94%	142.42%	254.55%	203.03%	118.18%	100.00%	-
P/EPS	15.09	5.84	6.18	10.59	13.23	6.35	11.48	4.66%
YoY %	158.39%	-5.50%	-41.64%	-19.95%	108.35%	-44.69%	-	-
Horiz. %	131.45%	50.87%	53.83%	92.25%	115.24%	55.31%	100.00%	-
EY	6.63	17.14	16.17	9.44	7.56	15.74	8.71	-4.44%
YoY %	-61.32%	6.00%	71.29%	24.87%	-51.97%	80.71%	-	-
Horiz. %	76.12%	196.79%	185.65%	108.38%	86.80%	180.71%	100.00%	-
DY	3.58	4.98	5.54	4.62	6.10	9.02	4.84	-4.89%
YoY %	-28.11%	-10.11%	19.91%	-24.26%	-32.37%	86.36%	-	-
Horiz. %	73.97%	102.89%	114.46%	95.45%	126.03%	186.36%	100.00%	-
P/NAPS	0.49	0.50	0.62	0.74	0.50	0.34	0.32	7.35%
YoY %	-2.00%	-19.35%	-16.22%	48.00%	47.06%	6.25%	-	-
Horiz. %	153.12%	156.25%	193.75%	231.25%	156.25%	106.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	27/08/09	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	-
Price	3.83	2.53	2.57	2.93	2.21	1.35	1.20	-
P/RPS	0.97	0.67	0.42	0.76	0.70	0.39	0.32	20.29%
YoY %	44.78%	59.52%	-44.74%	8.57%	79.49%	21.88%	-	-
Horiz. %	303.12%	209.38%	131.25%	237.50%	218.75%	121.88%	100.00%	-
P/EPS	17.25	6.13	5.50	9.55	13.73	6.45	11.11	7.60%
YoY %	181.40%	11.45%	-42.41%	-30.44%	112.87%	-41.94%	-	-
Horiz. %	155.27%	55.18%	49.50%	85.96%	123.58%	58.06%	100.00%	-
EY	5.80	16.32	18.19	10.47	7.29	15.51	9.00	-7.05%
YoY %	-64.46%	-10.28%	73.73%	43.62%	-53.00%	72.33%	-	-
Horiz. %	64.44%	181.33%	202.11%	116.33%	81.00%	172.33%	100.00%	-
DY	3.13	4.74	6.23	5.12	5.88	8.89	5.00	-7.50%
YoY %	-33.97%	-23.92%	21.68%	-12.93%	-33.86%	77.80%	-	-
Horiz. %	62.60%	94.80%	124.60%	102.40%	117.60%	177.80%	100.00%	-
P/NAPS	0.56	0.52	0.55	0.66	0.52	0.34	0.31	10.35%
YoY %	7.69%	-5.45%	-16.67%	26.92%	52.94%	9.68%	-	-
Horiz. %	180.65%	167.74%	177.42%	212.90%	167.74%	109.68%	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