[KSENG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	970,921	913,396	1,112,124	912,474	1,033,078	1,271,009	990,226	-0.32%
YoY %	6.30%	-17.87%	21.88%	-11.67%	-18.72%	28.36%	-	-
Horiz. %	98.05%	92.24%	112.31%	92.15%	104.33%	128.36%	100.00%	-
PBT	68,805	276,624	143,709	182,380	96,022	100,172	425,348	-26.16%
YoY %	-75.13%	92.49%	-21.20%	89.94%	-4.14%	-76.45%	-	-
Horiz. %	16.18%	65.03%	33.79%	42.88%	22.57%	23.55%	100.00%	-
Tax	-14,270	-22,309	-34,398	-34,728	-14,156	-24,388	-19,990	-5.45%
YoY %	36.03%	35.14%	0.95%	-145.32%	41.96%	-22.00%	-	-
Horiz. %	71.39%	111.60%	172.08%	173.73%	70.82%	122.00%	100.00%	-
NP	54,534	254,314	109,310	147,652	81,866	75,784	405,357	-28.39%
YoY %	-78.56%	132.65%	-25.97%	80.36%	8.03%	-81.30%	-	-
Horiz. %	13.45%	62.74%	26.97%	36.43%	20.20%	18.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,869	251,370	109,117	148,148	79,568	74,086	401,454	-29.34%
YoY %	-80.16%	130.37%	-26.35%	86.19%	7.40%	-81.55%	-	-
Horiz. %	12.42%	62.61%	27.18%	36.90%	19.82%	18.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.74%	8.06%	23.94%	19.04%	14.74%	24.35%	4.70%	-
YoY %	157.32%	-66.33%	25.74%	29.17%	-39.47%	418.09%	-	-
Horiz. %	441.28%	171.49%	509.36%	405.11%	313.62%	518.09%	100.00%	-
Total Cost	916,386	659,081	1,002,813	764,822	951,212	1,195,225	584,869	7.76%
YoY %	39.04%	-34.28%	31.12%	-19.60%	-20.42%	104.36%	-	-
Horiz. %	156.68%	112.69%	171.46%	130.77%	162.64%	204.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,134,651	2,142,772	1,977,399	1,916,079	1,807,927	1,764,539	1,740,562	3.45%
YoY %	-0.38%	8.36%	3.20%	5.98%	2.46%	1.38%	-	-
Horiz. %	122.64%	123.11%	113.61%	110.08%	103.87%	101.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	28,749	28,810	50,425	52,824	48,019	48,014	31,922	-1.72%
YoY %	-0.21%	-42.87%	-4.54%	10.01%	0.01%	50.41%	-	-
Horiz. %	90.06%	90.25%	157.96%	165.48%	150.43%	150.41%	100.00%	-
Div Payout %	57.65%	11.46%	46.21%	35.66%	60.35%	64.81%	7.95%	-
YoY %	403.05%	-75.20%	29.58%	-40.91%	-6.88%	715.22%	-	-
Horiz. %	725.16%	144.15%	581.26%	448.55%	759.12%	815.22%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	2,134,651	2,142,772	1,977,399	1,916,079	1,807,927	1,764,539	1,740,562	3.45%
YoY %	-0.38%	8.36%	3.20%	5.98%	2.46%	1.38%	-	-
Horiz. %	122.64%	123.11%	113.61%	110.08%	103.87%	101.38%	100.00%	-
NOSH	361,477	360,129	361,477	360,165	360,144	360,110	239,417	7.10%
YoY %	0.37%	-0.37%	0.36%	0.01%	0.01%	50.41%	-	-
Horiz. %	150.98%	150.42%	150.98%	150.43%	150.43%	150.41%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	5.62%	27.84%	9.83%	16.18%	7.92%	5.96%	40.94%	-
YoY %	-79.81%	183.21%	-39.25%	104.29%	32.89%	-85.44%	-	-
Horiz. %	13.73%	68.00%	24.01%	39.52%	19.35%	14.56%	100.00%	-
ROE	2.34%	11.73%	5.52%	7.73%	4.40%	4.20%	23.06%	-
YoY %	-80.05%	112.50%	-28.59%	75.68%	4.76%	-81.79%	-	-
Horiz. %	10.15%	50.87%	23.94%	33.52%	19.08%	18.21%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	270.17	253.63	308.77	253.35	286.85	352.95	413.60	-6.84%
YoY %	6.52%	-17.86%	21.87%	-11.68%	-18.73%	-14.66%	-	-
Horiz. %	65.32%	61.32%	74.65%	61.25%	69.35%	85.34%	100.00%	-
EPS	13.88	69.80	30.29	41.13	22.09	20.57	167.68	-33.95%
YoY %	-80.11%	130.44%	-26.36%	86.19%	7.39%	-87.73%	-	-
Horiz. %	8.28%	41.63%	18.06%	24.53%	13.17%	12.27%	100.00%	-
DPS	8.00	8.00	14.00	14.67	13.33	13.33	13.33	-8.15%
YoY %	0.00%	-42.86%	-4.57%	10.05%	0.00%	0.00%	-	-
Horiz. %	60.02%	60.02%	105.03%	110.05%	100.00%	100.00%	100.00%	-
NAPS	5.94	5.95	5.49	5.32	5.02	4.90	7.27	-3.30%
YoY %	-0.17%	8.38%	3.20%	5.98%	2.45%	-32.60%	-	-
Horiz. %	81.71%	81.84%	75.52%	73.18%	69.05%	67.40%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 360,059
RPS	268.60	252.68	307.66	252.43	285.79	351.62	273.94	-0.32%
YoY %	6.30%	-17.87%	21.88%	-11.67%	-18.72%	28.36%	-	-
Horiz. %	98.05%	92.24%	112.31%	92.15%	104.33%	128.36%	100.00%	-
EPS	13.80	69.54	30.19	40.98	22.01	20.50	111.06	-29.33%
YoY %	-80.16%	130.34%	-26.33%	86.19%	7.37%	-81.54%	-	-
Horiz. %	12.43%	62.61%	27.18%	36.90%	19.82%	18.46%	100.00%	-
DPS	7.95	7.97	13.95	14.61	13.28	13.28	8.83	-1.73%
YoY %	-0.25%	-42.87%	-4.52%	10.02%	0.00%	50.40%	-	-
Horiz. %	90.03%	90.26%	157.98%	165.46%	150.40%	150.40%	100.00%	-
NAPS	5.9054	5.9278	5.4703	5.3007	5.0015	4.8815	4.8151	3.45%
YoY %	-0.38%	8.36%	3.20%	5.98%	2.46%	1.38%	-	-
Horiz. %	122.64%	123.11%	113.61%	110.08%	103.87%	101.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	4.79	5.00	6.20	5.74	3.88	3.74	3.77	-
P/RPS	1.77	1.97	2.01	2.27	1.35	1.06	0.91	11.71%
YoY %	-10.15%	-1.99%	-11.45%	68.15%	27.36%	16.48%	-	-
Horiz. %	194.51%	216.48%	220.88%	249.45%	148.35%	116.48%	100.00%	-
P/EPS	34.52	7.16	20.47	13.95	17.56	18.18	2.25	57.56%
YoY %	382.12%	-65.02%	46.74%	-20.56%	-3.41%	708.00%	-	-
Horiz. %	1,534.22%	318.22%	909.78%	620.00%	780.44%	808.00%	100.00%	-
EY	2.90	13.96	4.89	7.17	5.69	5.50	44.48	-36.53%
YoY %	-79.23%	185.48%	-31.80%	26.01%	3.45%	-87.63%	-	-
Horiz. %	6.52%	31.38%	10.99%	16.12%	12.79%	12.37%	100.00%	-
DY	1.67	1.60	2.26	2.56	3.44	3.57	3.54	-11.75%
YoY %	4.37%	-29.20%	-11.72%	-25.58%	-3.64%	0.85%	-	-
Horiz. %	47.18%	45.20%	63.84%	72.32%	97.18%	100.85%	100.00%	-
P/NAPS	0.81	0.84	1.13	1.08	0.77	0.76	0.52	7.65%
YoY %	-3.57%	-25.66%	4.63%	40.26%	1.32%	46.15%	-	-
Horiz. %	155.77%	161.54%	217.31%	207.69%	148.08%	146.15%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	27/11/15	27/11/14	27/11/13	28/11/12	29/11/11	29/11/10	-
Price	4.72	5.13	5.93	7.48	3.89	3.74	4.00	-
P/RPS	1.75	2.02	1.92	2.95	1.36	1.06	0.97	10.32%
YoY %	-13.37%	5.21%	-34.92%	116.91%	28.30%	9.28%	-	-
Horiz. %	180.41%	208.25%	197.94%	304.12%	140.21%	109.28%	100.00%	-
P/EPS	34.01	7.35	19.57	18.18	17.61	18.18	2.39	55.60%
YoY %	362.72%	-62.44%	7.65%	3.24%	-3.14%	660.67%	-	-
Horiz. %	1,423.01%	307.53%	818.83%	760.67%	736.82%	760.67%	100.00%	-
EY	2.94	13.61	5.11	5.50	5.68	5.50	41.92	-35.75%
YoY %	-78.40%	166.34%	-7.09%	-3.17%	3.27%	-86.88%	-	-
Horiz. %	7.01%	32.47%	12.19%	13.12%	13.55%	13.12%	100.00%	-
DY	1.69	1.56	2.36	1.96	3.43	3.57	3.33	-10.67%
YoY %	8.33%	-33.90%	20.41%	-42.86%	-3.92%	7.21%	-	-
Horiz. %	50.75%	46.85%	70.87%	58.86%	103.00%	107.21%	100.00%	-
P/NAPS	0.79	0.86	1.08	1.41	0.77	0.76	0.55	6.21%
YoY %	-8.14%	-20.37%	-23.40%	83.12%	1.32%	38.18%	-	-
Horiz. %	143.64%	156.36%	196.36%	256.36%	140.00%	138.18%	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