[KSENG] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	990,226	915,029	1,461,910	1,064,641	791,748	811,118	881,845	1.94%
YoY %	8.22%	-37.41%	37.31%	34.47%	-2.39%	-8.02%	-	-
Horiz. %	112.29%	103.76%	165.78%	120.73%	89.78%	91.98%	100.00%	-
PBT	425,348	133,894	137,681	108,577	68,221	79,253	56,857	39.82%
YoY %	217.68%	-2.75%	26.80%	59.15%	-13.92%	39.39%	-	-
Horiz. %	748.10%	235.49%	242.15%	190.97%	119.99%	139.39%	100.00%	-
Tax	-19,990	-26,840	-43,540	-30,018	-19,662	-20,284	-17,564	2.17%
YoY %	25.52%	38.36%	-45.05%	-52.67%	3.07%	-15.49%	-	-
Horiz. %	113.81%	152.81%	247.89%	170.91%	111.94%	115.49%	100.00%	-
NP	405,357	107,054	94,141	78,558	48,558	58,969	39,293	47.51%
YoY %	278.65%	13.72%	19.84%	61.78%	-17.66%	50.08%	-	-
Horiz. %	1,031.63%	272.45%	239.59%	199.93%	123.58%	150.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,454	100,901	88,930	77,405	45,053	59,344	39,293	47.27%
YoY %	297.87%	13.46%	14.89%	71.81%	-24.08%	51.03%	-	-
Horiz. %	1,021.69%	256.79%	226.33%	196.99%	114.66%	151.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.70%	20.05%	31.62%	27.65%	28.82%	25.59%	30.89%	-
YoY %	-76.56%	-36.59%	14.36%	-4.06%	12.62%	-17.16%	-	-
Horiz. %	15.22%	64.91%	102.36%	89.51%	93.30%	82.84%	100.00%	-
Total Cost	584,869	807,974	1,367,769	986,082	743,189	752,149	842,552	-5.90%
YoY %	-27.61%	-40.93%	38.71%	32.68%	-1.19%	-10.73%	-	-
Horiz. %	69.42%	95.90%	162.34%	117.04%	88.21%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	958,191	925,583	11.09%
YoY %	48.33%	4.25%	5.14%	4.45%	6.97%	3.52%	-	-
Horiz. %	188.05%	126.78%	121.61%	115.66%	110.74%	103.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	31,922	31,930	39,915	36,722	33,526	31,939	19,183	8.85%
YoY %	-0.03%	-20.01%	8.70%	9.53%	4.97%	66.50%	-	-
Horiz. %	166.41%	166.45%	208.07%	191.43%	174.77%	166.50%	100.00%	-
Div Payout %	7.95%	31.65%	44.88%	47.44%	74.42%	53.82%	48.82%	-
YoY %	-74.88%	-29.48%	-5.40%	-36.25%	38.28%	10.24%	-	-
Horiz. %	16.28%	64.83%	91.93%	97.17%	152.44%	110.24%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	958,191	925,583	11.09%
YoY %	48.33%	4.25%	5.14%	4.45%	6.97%	3.52%	-	-
Horiz. %	188.05%	126.78%	121.61%	115.66%	110.74%	103.52%	100.00%	-
NOSH	239,417	239,481	239,490	239,496	239,475	239,547	239,788	-0.02%
YoY %	-0.03%	-0.00%	-0.00%	0.01%	-0.03%	-0.10%	-	-
Horiz. %	99.85%	99.87%	99.88%	99.88%	99.87%	99.90%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	40.94%	11.70%	6.44%	7.38%	6.13%	7.27%	4.46%	-
YoY %	249.91%	81.68%	-12.74%	20.39%	-15.68%	63.00%	-	-
Horiz. %	917.94%	262.33%	144.39%	165.47%	137.44%	163.00%	100.00%	-
ROE	23.06%	8.60%	7.90%	7.23%	4.40%	6.19%	4.25%	-
YoY %	168.14%	8.86%	9.27%	64.32%	-28.92%	45.65%	-	-
Horiz. %	542.59%	202.35%	185.88%	170.12%	103.53%	145.65%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	413.60	382.09	610.43	444.53	330.62	338.60	367.76	1.97%
YoY %	8.25%	-37.41%	37.32%	34.45%	-2.36%	-7.93%	-	-
Horiz. %	112.46%	103.90%	165.99%	120.88%	89.90%	92.07%	100.00%	-
EPS	167.68	42.13	37.13	32.32	18.81	24.77	16.39	47.31%
YoY %	298.01%	13.47%	14.88%	71.82%	-24.06%	51.13%	-	-
Horiz. %	1,023.06%	257.05%	226.54%	197.19%	114.77%	151.13%	100.00%	-
DPS	13.33	13.33	16.67	15.33	14.00	13.33	8.00	8.87%
YoY %	0.00%	-20.04%	8.74%	9.50%	5.03%	66.62%	-	-
Horiz. %	166.62%	166.62%	208.38%	191.62%	175.00%	166.62%	100.00%	-
NAPS	7.27	4.90	4.70	4.47	4.28	4.00	3.86	11.12%
YoY %	48.37%	4.26%	5.15%	4.44%	7.00%	3.63%	-	-
Horiz. %	188.34%	126.94%	121.76%	115.80%	110.88%	103.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 239,539
RPS	273.94	253.14	404.43	294.53	219.03	224.39	243.96	1.94%
YoY %	8.22%	-37.41%	37.31%	34.47%	-2.39%	-8.02%	-	-
Horiz. %	112.29%	103.76%	165.78%	120.73%	89.78%	91.98%	100.00%	-
EPS	111.06	27.91	24.60	21.41	12.46	16.42	10.87	47.28%
YoY %	297.92%	13.46%	14.90%	71.83%	-24.12%	51.06%	-	-
Horiz. %	1,021.71%	256.76%	226.31%	196.96%	114.63%	151.06%	100.00%	-
DPS	8.83	8.83	11.04	10.16	9.27	8.84	5.31	8.84%
YoY %	0.00%	-20.02%	8.66%	9.60%	4.86%	66.48%	-	-
Horiz. %	166.29%	166.29%	207.91%	191.34%	174.58%	166.48%	100.00%	-
NAPS	4.8151	3.2463	3.1139	2.9616	2.8355	2.6508	2.5606	11.09%
YoY %	48.33%	4.25%	5.14%	4.45%	6.97%	3.52%	-	-
Horiz. %	188.05%	126.78%	121.61%	115.66%	110.74%	103.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.77	2.54	2.53	2.97	2.12	1.48	1.20	-
P/RPS	0.91	0.66	0.41	0.67	0.64	0.44	0.33	18.40%
YoY %	37.88%	60.98%	-38.81%	4.69%	45.45%	33.33%	-	-
Horiz. %	275.76%	200.00%	124.24%	203.03%	193.94%	133.33%	100.00%	-
P/EPS	2.25	6.03	6.81	9.19	11.27	5.97	7.32	-17.84%
YoY %	-62.69%	-11.45%	-25.90%	-18.46%	88.78%	-18.44%	-	-
Horiz. %	30.74%	82.38%	93.03%	125.55%	153.96%	81.56%	100.00%	-
EY	44.48	16.59	14.68	10.88	8.87	16.74	13.66	21.73%
YoY %	168.11%	13.01%	34.93%	22.66%	-47.01%	22.55%	-	-
Horiz. %	325.62%	121.45%	107.47%	79.65%	64.93%	122.55%	100.00%	-
DY	3.54	5.25	6.59	5.16	6.60	9.01	6.67	-10.01%
YoY %	-32.57%	-20.33%	27.71%	-21.82%	-26.75%	35.08%	-	-
Horiz. %	53.07%	78.71%	98.80%	77.36%	98.95%	135.08%	100.00%	-
P/NAPS	0.52	0.52	0.54	0.66	0.50	0.37	0.31	8.99%
YoY %	0.00%	-3.70%	-18.18%	32.00%	35.14%	19.35%	-	-
Horiz. %	167.74%	167.74%	174.19%	212.90%	161.29%	119.35%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	19/11/09	24/11/08	28/11/07	23/11/06	30/11/05	30/11/04	-
Price	4.00	2.65	1.93	3.12	2.25	1.36	1.24	-
P/RPS	0.97	0.69	0.32	0.70	0.68	0.40	0.34	19.08%
YoY %	40.58%	115.62%	-54.29%	2.94%	70.00%	17.65%	-	-
Horiz. %	285.29%	202.94%	94.12%	205.88%	200.00%	117.65%	100.00%	-
P/EPS	2.39	6.29	5.20	9.65	11.96	5.49	7.57	-17.47%
YoY %	-62.00%	20.96%	-46.11%	-19.31%	117.85%	-27.48%	-	-
Horiz. %	31.57%	83.09%	68.69%	127.48%	157.99%	72.52%	100.00%	-
EY	41.92	15.90	19.24	10.36	8.36	18.22	13.22	21.19%
YoY %	163.65%	-17.36%	85.71%	23.92%	-54.12%	37.82%	-	-
Horiz. %	317.10%	120.27%	145.54%	78.37%	63.24%	137.82%	100.00%	-
DY	3.33	5.03	8.64	4.91	6.22	9.80	6.45	-10.42%
YoY %	-33.80%	-41.78%	75.97%	-21.06%	-36.53%	51.94%	-	-
Horiz. %	51.63%	77.98%	133.95%	76.12%	96.43%	151.94%	100.00%	-
P/NAPS	0.55	0.54	0.41	0.70	0.53	0.34	0.32	9.44%
YoY %	1.85%	31.71%	-41.43%	32.08%	55.88%	6.25%	-	-
Horiz. %	171.88%	168.75%	128.12%	218.75%	165.62%	106.25%	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