[KSENG] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	1,461,910	1,064,641	791,748	811,118	881,845	682,050	533,214	18.28%
YoY %	37.31%	34.47%	-2.39%	-8.02%	29.29%	27.91%	-	-
Horiz. %	274.17%	199.66%	148.49%	152.12%	165.38%	127.91%	100.00%	-
PBT	137,681	108,577	68,221	79,253	56,857	33,380	36,105	24.96%
YoY %	26.80%	59.15%	-13.92%	39.39%	70.33%	-7.55%	-	-
Horiz. %	381.33%	300.73%	188.95%	219.51%	157.48%	92.45%	100.00%	-
Tax	-43,540	-30,018	-19,662	-20,284	-17,564	-7,892	-10,570	26.58%
YoY %	-45.05%	-52.67%	3.07%	-15.49%	-122.55%	25.34%	-	-
Horiz. %	411.92%	283.99%	186.02%	191.90%	166.17%	74.66%	100.00%	-
NP	94,141	78,558	48,558	58,969	39,293	25,488	25,534	24.26%
YoY %	19.84%	61.78%	-17.66%	50.08%	54.16%	-0.18%	-	-
Horiz. %	368.69%	307.66%	190.17%	230.94%	153.89%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,930	77,405	45,053	59,344	39,293	25,488	25,534	23.09%
YoY %	14.89%	71.81%	-24.08%	51.03%	54.16%	-0.18%	-	-
Horiz. %	348.28%	303.14%	176.44%	232.41%	153.89%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.62%	27.65%	28.82%	25.59%	30.89%	23.64%	29.28%	-
YoY %	14.36%	-4.06%	12.62%	-17.16%	30.67%	-19.26%	-	-
Horiz. %	107.99%	94.43%	98.43%	87.40%	105.50%	80.74%	100.00%	-
Total Cost	1,367,769	986,082	743,189	752,149	842,552	656,562	507,680	17.94%
YoY %	38.71%	32.68%	-1.19%	-10.73%	28.33%	29.33%	-	-
Horiz. %	269.42%	194.23%	146.39%	148.15%	165.96%	129.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,125,603	1,070,550	1,024,955	958,191	925,583	905,368	902,074	3.75%
YoY %	5.14%	4.45%	6.97%	3.52%	2.23%	0.37%	-	-
Horiz. %	124.78%	118.68%	113.62%	106.22%	102.61%	100.37%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	39,915	36,722	33,526	31,939	19,183	25,616	9,647	26.67%
YoY %	8.70%	9.53%	4.97%	66.50%	-25.11%	165.53%	-	-
Horiz. %	413.76%	380.66%	347.53%	331.08%	198.85%	265.53%	100.00%	-
Div Payout %	44.88%	47.44%	74.42%	53.82%	48.82%	100.50%	37.78%	-
YoY %	-5.40%	-36.25%	38.28%	10.24%	-51.42%	166.01%	-	-
Horiz. %	118.79%	125.57%	196.98%	142.46%	129.22%	266.01%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	1,125,603	1,070,550	1,024,955	958,191	925,583	905,368	902,074	3.75%
YoY %	5.14%	4.45%	6.97%	3.52%	2.23%	0.37%	-	-
Horiz. %	124.78%	118.68%	113.62%	106.22%	102.61%	100.37%	100.00%	-
NOSH	239,490	239,496	239,475	239,547	239,788	240,150	241,196	-0.11%
YoY %	-0.00%	0.01%	-0.03%	-0.10%	-0.15%	-0.43%	-	-
Horiz. %	99.29%	99.30%	99.29%	99.32%	99.42%	99.57%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	6.44%	7.38%	6.13%	7.27%	4.46%	3.74%	4.79%	-
YoY %	-12.74%	20.39%	-15.68%	63.00%	19.25%	-21.92%	-	-
Horiz. %	134.45%	154.07%	127.97%	151.77%	93.11%	78.08%	100.00%	-
ROE	7.90%	7.23%	4.40%	6.19%	4.25%	2.82%	2.83%	-
YoY %	9.27%	64.32%	-28.92%	45.65%	50.71%	-0.35%	-	-
Horiz. %	279.15%	255.48%	155.48%	218.73%	150.18%	99.65%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	610.43	444.53	330.62	338.60	367.76	284.01	221.07	18.42%
YoY %	37.32%	34.45%	-2.36%	-7.93%	29.49%	28.47%	-	-
Horiz. %	276.13%	201.08%	149.55%	153.16%	166.35%	128.47%	100.00%	-
EPS	37.13	32.32	18.81	24.77	16.39	10.61	10.59	23.23%
YoY %	14.88%	71.82%	-24.06%	51.13%	54.48%	0.19%	-	-
Horiz. %	350.61%	305.19%	177.62%	233.90%	154.77%	100.19%	100.00%	-
DPS	16.67	15.33	14.00	13.33	8.00	10.67	4.00	26.82%
YoY %	8.74%	9.50%	5.03%	66.62%	-25.02%	166.75%	-	-
Horiz. %	416.75%	383.25%	350.00%	333.25%	200.00%	266.75%	100.00%	-
NAPS	4.70	4.47	4.28	4.00	3.86	3.77	3.74	3.87%
YoY %	5.15%	4.44%	7.00%	3.63%	2.39%	0.80%	-	-
Horiz. %	125.67%	119.52%	114.44%	106.95%	103.21%	100.80%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 239,630
RPS	404.43	294.53	219.03	224.39	243.96	188.68	147.51	18.28%
YoY %	37.31%	34.47%	-2.39%	-8.02%	29.30%	27.91%	-	-
Horiz. %	274.17%	199.67%	148.48%	152.12%	165.39%	127.91%	100.00%	-
EPS	24.60	21.41	12.46	16.42	10.87	7.05	7.06	23.10%
YoY %	14.90%	71.83%	-24.12%	51.06%	54.18%	-0.14%	-	-
Horiz. %	348.44%	303.26%	176.49%	232.58%	153.97%	99.86%	100.00%	-
DPS	11.04	10.16	9.27	8.84	5.31	7.09	2.67	26.66%
YoY %	8.66%	9.60%	4.86%	66.48%	-25.11%	165.54%	-	-
Horiz. %	413.48%	380.52%	347.19%	331.09%	198.88%	265.54%	100.00%	-
NAPS	3.1139	2.9616	2.8355	2.6508	2.5606	2.5046	2.4955	3.75%
YoY %	5.14%	4.45%	6.97%	3.52%	2.24%	0.36%	-	-
Horiz. %	124.78%	118.68%	113.62%	106.22%	102.61%	100.36%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	2.53	2.97	2.12	1.48	1.20	0.97	0.85	-
P/RPS	0.41	0.67	0.64	0.44	0.33	0.34	0.38	1.27%
YoY %	-38.81%	4.69%	45.45%	33.33%	-2.94%	-10.53%	-	-
Horiz. %	107.89%	176.32%	168.42%	115.79%	86.84%	89.47%	100.00%	-
P/EPS	6.81	9.19	11.27	5.97	7.32	9.14	8.03	-2.70%
YoY %	-25.90%	-18.46%	88.78%	-18.44%	-19.91%	13.82%	-	-
Horiz. %	84.81%	114.45%	140.35%	74.35%	91.16%	113.82%	100.00%	-
EY	14.68	10.88	8.87	16.74	13.66	10.94	12.45	2.78%
YoY %	34.93%	22.66%	-47.01%	22.55%	24.86%	-12.13%	-	-
Horiz. %	117.91%	87.39%	71.24%	134.46%	109.72%	87.87%	100.00%	-
DY	6.59	5.16	6.60	9.01	6.67	11.00	4.71	5.75%
YoY %	27.71%	-21.82%	-26.75%	35.08%	-39.36%	133.55%	-	-
Horiz. %	139.92%	109.55%	140.13%	191.30%	141.61%	233.55%	100.00%	-
P/NAPS	0.54	0.66	0.50	0.37	0.31	0.26	0.23	15.27%
YoY %	-18.18%	32.00%	35.14%	19.35%	19.23%	13.04%	-	-
Horiz. %	234.78%	286.96%	217.39%	160.87%	134.78%	113.04%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	28/11/07	23/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	1.93	3.12	2.25	1.36	1.24	0.97	0.86	-
P/RPS	0.32	0.70	0.68	0.40	0.34	0.34	0.39	-3.24%
YoY %	-54.29%	2.94%	70.00%	17.65%	0.00%	-12.82%	-	-
Horiz. %	82.05%	179.49%	174.36%	102.56%	87.18%	87.18%	100.00%	-
P/EPS	5.20	9.65	11.96	5.49	7.57	9.14	8.12	-7.15%
YoY %	-46.11%	-19.31%	117.85%	-27.48%	-17.18%	12.56%	-	-
Horiz. %	64.04%	118.84%	147.29%	67.61%	93.23%	112.56%	100.00%	-
EY	19.24	10.36	8.36	18.22	13.22	10.94	12.31	7.71%
YoY %	85.71%	23.92%	-54.12%	37.82%	20.84%	-11.13%	-	-
Horiz. %	156.30%	84.16%	67.91%	148.01%	107.39%	88.87%	100.00%	-
DY	8.64	4.91	6.22	9.80	6.45	11.00	4.65	10.86%
YoY %	75.97%	-21.06%	-36.53%	51.94%	-41.36%	136.56%	-	-
Horiz. %	185.81%	105.59%	133.76%	210.75%	138.71%	236.56%	100.00%	-
P/NAPS	0.41	0.70	0.53	0.34	0.32	0.26	0.23	10.10%
YoY %	-41.43%	32.08%	55.88%	6.25%	23.08%	13.04%	-	-
Horiz. %	178.26%	304.35%	230.43%	147.83%	139.13%	113.04%	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