[KSENG] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	1,129,058	803,864	963,226	944,538	1,187,180	932,338	885,042	4.13%
YoY %	40.45%	-16.54%	1.98%	-20.44%	27.33%	5.34%	-	-
Horiz. %	127.57%	90.83%	108.83%	106.72%	134.14%	105.34%	100.00%	-
PBT	43,114	-4,176	133,510	39,232	-21,046	4,700	165,440	-20.06%
YoY %	1,132.42%	-103.13%	240.31%	286.41%	-547.79%	-97.16%	-	-
Horiz. %	26.06%	-2.52%	80.70%	23.71%	-12.72%	2.84%	100.00%	-
Tax	-20,698	-17,720	-28,142	-13,664	1,978	-7,388	-20,438	0.21%
YoY %	-16.81%	37.03%	-105.96%	-790.80%	126.77%	63.85%	-	-
Horiz. %	101.27%	86.70%	137.69%	66.86%	-9.68%	36.15%	100.00%	-
NP	22,416	-21,896	105,368	25,568	-19,068	-2,688	145,002	-26.71%
YoY %	202.37%	-120.78%	312.11%	234.09%	-609.38%	-101.85%	-	-
Horiz. %	15.46%	-15.10%	72.67%	17.63%	-13.15%	-1.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,350	-19,096	98,464	20,696	-18,818	-7,780	143,582	-23.23%
YoY %	253.70%	-119.39%	375.76%	209.98%	-141.88%	-105.42%	-	-
Horiz. %	20.44%	-13.30%	68.58%	14.41%	-13.11%	-5.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.01%	-	21.08%	34.83%	-	157.19%	12.35%	-
YoY %	0.00%	-	-39.48%	0.00%	-	1,172.79%	-	-
Horiz. %	388.74%	-	170.69%	282.02%	-	1,272.79%	100.00%	-
Total Cost	1,106,642	825,760	857,858	918,970	1,206,248	935,026	740,040	6.92%
YoY %	34.01%	-3.74%	-6.65%	-23.82%	29.01%	26.35%	-	-
Horiz. %	149.54%	111.58%	115.92%	124.18%	163.00%	126.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	28,745	28,745	43,123	43,222	43,225	-
YoY %	-	-	0.00%	-33.34%	-0.23%	-0.01%	-	-
Horiz. %	-	-	66.50%	66.50%	99.76%	99.99%	100.00%	-
Div Payout %	-	-	29.19%	138.89%	0.00%	0.00%	30.11%	-
YoY %	-	-	-78.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	96.94%	461.28%	0.00%	0.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	360,185	360,215	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.36%	-0.01%	-	-
Horiz. %	100.35%	100.35%	100.35%	100.35%	100.35%	99.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	1.99%	-2.72%	10.94%	2.71%	-1.61%	-0.29%	16.38%	-
YoY %	173.16%	-124.86%	303.69%	268.32%	-455.17%	-101.77%	-	-
Horiz. %	12.15%	-16.61%	66.79%	16.54%	-9.83%	-1.77%	100.00%	-
ROE	1.32%	-0.87%	4.36%	0.90%	-0.81%	-0.37%	6.84%	-
YoY %	251.72%	-119.95%	384.44%	211.11%	-118.92%	-105.41%	-	-
Horiz. %	19.30%	-12.72%	63.74%	13.16%	-11.84%	-5.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	314.23	223.72	268.07	262.87	330.36	258.85	245.70	4.18%
YoY %	40.46%	-16.54%	1.98%	-20.43%	27.63%	5.35%	-	-
Horiz. %	127.89%	91.05%	109.10%	106.99%	134.46%	105.35%	100.00%	-
EPS	8.16	-5.32	27.40	5.76	-5.24	-2.16	39.86	-23.21%
YoY %	253.38%	-119.42%	375.69%	209.92%	-142.59%	-105.42%	-	-
Horiz. %	20.47%	-13.35%	68.74%	14.45%	-13.15%	-5.42%	100.00%	-
DPS	0.00	0.00	8.00	8.00	12.00	12.00	12.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	6.18	6.13	6.28	6.39	6.45	5.80	5.83	0.97%
YoY %	0.82%	-2.39%	-1.72%	-0.93%	11.21%	-0.51%	-	-
Horiz. %	106.00%	105.15%	107.72%	109.61%	110.63%	99.49%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	312.35	222.38	266.47	261.30	328.42	257.92	244.84	4.13%
YoY %	40.46%	-16.55%	1.98%	-20.44%	27.33%	5.34%	-	-
Horiz. %	127.57%	90.83%	108.83%	106.72%	134.14%	105.34%	100.00%	-
EPS	8.12	-5.28	27.24	5.73	-5.21	-2.15	39.72	-23.22%
YoY %	253.79%	-119.38%	375.39%	209.98%	-142.33%	-105.41%	-	-
Horiz. %	20.44%	-13.29%	68.58%	14.43%	-13.12%	-5.41%	100.00%	-
DPS	0.00	0.00	7.95	7.95	11.93	11.96	11.96	-
YoY %	0.00%	0.00%	0.00%	-33.36%	-0.25%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.47%	66.47%	99.75%	100.00%	100.00%	-
NAPS	6.143	6.0933	6.2424	6.3519	6.4122	5.7793	5.8097	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.53	3.71	4.72	4.03	4.97	4.80	5.27	-
P/RPS	1.12	1.66	1.76	1.53	1.50	1.85	2.14	-10.22%
YoY %	-32.53%	-5.68%	15.03%	2.00%	-18.92%	-13.55%	-	-
Horiz. %	52.34%	77.57%	82.24%	71.50%	70.09%	86.45%	100.00%	-
P/EPS	43.22	-69.81	17.22	69.97	-94.91	-222.22	13.22	21.80%
YoY %	161.91%	-505.40%	-75.39%	173.72%	57.29%	-1,780.94%	-	-
Horiz. %	326.93%	-528.06%	130.26%	529.27%	-717.93%	-1,680.94%	100.00%	-
EY	2.31	-1.43	5.81	1.43	-1.05	-0.45	7.56	-17.91%
YoY %	261.54%	-124.61%	306.29%	236.19%	-133.33%	-105.95%	-	-
Horiz. %	30.56%	-18.92%	76.85%	18.92%	-13.89%	-5.95%	100.00%	-
DY	0.00	0.00	1.69	1.99	2.41	2.50	2.28	-
YoY %	0.00%	0.00%	-15.08%	-17.43%	-3.60%	9.65%	-	-
Horiz. %	0.00%	0.00%	74.12%	87.28%	105.70%	109.65%	100.00%	-
P/NAPS	0.57	0.61	0.75	0.63	0.77	0.83	0.90	-7.32%
YoY %	-6.56%	-18.67%	19.05%	-18.18%	-7.23%	-7.78%	-	-
Horiz. %	63.33%	67.78%	83.33%	70.00%	85.56%	92.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/08/20	29/08/19	29/08/18	30/08/17	30/08/16	24/08/15	-
Price	3.50	3.68	4.33	3.97	5.01	4.90	4.50	-
P/RPS	1.11	1.64	1.62	1.51	1.52	1.89	1.83	-7.98%
YoY %	-32.32%	1.23%	7.28%	-0.66%	-19.58%	3.28%	-	-
Horiz. %	60.66%	89.62%	88.52%	82.51%	83.06%	103.28%	100.00%	-
P/EPS	42.85	-69.24	15.80	68.93	-95.67	-226.85	11.29	24.86%
YoY %	161.89%	-538.23%	-77.08%	172.05%	57.83%	-2,109.30%	-	-
Horiz. %	379.54%	-613.29%	139.95%	610.54%	-847.39%	-2,009.30%	100.00%	-
EY	2.33	-1.44	6.33	1.45	-1.05	-0.44	8.86	-19.94%
YoY %	261.81%	-122.75%	336.55%	238.10%	-138.64%	-104.97%	-	-
Horiz. %	26.30%	-16.25%	71.44%	16.37%	-11.85%	-4.97%	100.00%	-
DY	0.00	0.00	1.85	2.02	2.40	2.45	2.67	-
YoY %	0.00%	0.00%	-8.42%	-15.83%	-2.04%	-8.24%	-	-
Horiz. %	0.00%	0.00%	69.29%	75.66%	89.89%	91.76%	100.00%	-
P/NAPS	0.57	0.60	0.69	0.62	0.78	0.84	0.77	-4.88%
YoY %	-5.00%	-13.04%	11.29%	-20.51%	-7.14%	9.09%	-	-
Horiz. %	74.03%	77.92%	89.61%	80.52%	101.30%	109.09%	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