[KSENG] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	1,018,862	913,156	1,380,692	1,117,708	819,854	803,987	885,222	2.36%
YoY %	11.58%	-33.86%	23.53%	36.33%	1.97%	-9.18%	-	-
Horiz. %	115.10%	103.16%	155.97%	126.26%	92.62%	90.82%	100.00%	-
PBT	356,405	123,467	102,028	117,832	79,992	116,828	51,726	37.92%
YoY %	188.66%	21.01%	-13.41%	47.30%	-31.53%	125.86%	-	-
Horiz. %	689.02%	238.69%	197.25%	227.80%	154.65%	225.86%	100.00%	-
Tax	-22,749	-24,512	-33,348	-31,678	-21,342	-14,960	-15,149	7.00%
YoY %	7.19%	26.50%	-5.27%	-48.43%	-42.66%	1.25%	-	-
Horiz. %	150.17%	161.81%	220.13%	209.11%	140.88%	98.75%	100.00%	-
NP	333,656	98,955	68,680	86,154	58,650	101,868	36,577	44.52%
YoY %	237.18%	44.08%	-20.28%	46.90%	-42.43%	178.50%	-	-
Horiz. %	912.20%	270.54%	187.77%	235.54%	160.35%	278.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	331,646	100,610	61,888	84,426	54,400	97,132	36,577	44.37%
YoY %	229.64%	62.57%	-26.70%	55.19%	-43.99%	165.55%	-	-
Horiz. %	906.71%	275.06%	169.20%	230.82%	148.73%	265.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.38%	19.85%	32.69%	26.88%	26.68%	12.81%	29.29%	-
YoY %	-67.86%	-39.28%	21.61%	0.75%	108.27%	-56.26%	-	-
Horiz. %	21.78%	67.77%	111.61%	91.77%	91.09%	43.74%	100.00%	-
Total Cost	685,206	814,201	1,312,012	1,031,554	761,204	702,119	848,645	-3.50%
YoY %	-15.84%	-37.94%	27.19%	35.52%	8.42%	-17.27%	-	-
Horiz. %	80.74%	95.94%	154.60%	121.55%	89.70%	82.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,824,404	1,192,379	1,118,332	1,077,682	1,039,670	1,018,091	1,040,621	9.80%
YoY %	53.01%	6.62%	3.77%	3.66%	2.12%	-2.17%	-	-
Horiz. %	175.32%	114.58%	107.47%	103.56%	99.91%	97.83%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	23,942	23,943	29,933	27,540	25,153	23,955	14,386	8.85%
YoY %	-0.00%	-20.01%	8.69%	9.49%	5.00%	66.52%	-	-
Horiz. %	166.43%	166.43%	208.07%	191.44%	174.84%	166.52%	100.00%	-
Div Payout %	7.22%	23.80%	48.37%	32.62%	46.24%	24.66%	39.33%	-
YoY %	-69.66%	-50.80%	48.28%	-29.46%	87.51%	-37.30%	-	-
Horiz. %	18.36%	60.51%	122.98%	82.94%	117.57%	62.70%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	1,824,404	1,192,379	1,118,332	1,077,682	1,039,670	1,018,091	1,040,621	9.80%
YoY %	53.01%	6.62%	3.77%	3.66%	2.12%	-2.17%	-	-
Horiz. %	175.32%	114.58%	107.47%	103.56%	99.91%	97.83%	100.00%	-
NOSH	239,423	239,433	239,471	239,485	239,555	239,551	239,774	-0.02%
YoY %	-0.00%	-0.02%	-0.01%	-0.03%	0.00%	-0.09%	-	-
Horiz. %	99.85%	99.86%	99.87%	99.88%	99.91%	99.91%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	32.75%	10.84%	4.97%	7.71%	7.15%	12.67%	4.13%	-
YoY %	202.12%	118.11%	-35.54%	7.83%	-43.57%	206.78%	-	-
Horiz. %	792.98%	262.47%	120.34%	186.68%	173.12%	306.78%	100.00%	-
ROE	18.18%	8.44%	5.53%	7.83%	5.23%	9.54%	3.51%	-
YoY %	115.40%	52.62%	-29.37%	49.71%	-45.18%	171.79%	-	-
Horiz. %	517.95%	240.46%	157.55%	223.08%	149.00%	271.79%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	425.55	381.38	576.56	466.71	342.24	335.62	369.19	2.39%
YoY %	11.58%	-33.85%	23.54%	36.37%	1.97%	-9.09%	-	-
Horiz. %	115.27%	103.30%	156.17%	126.41%	92.70%	90.91%	100.00%	-
EPS	92.25	42.02	25.84	35.25	22.71	40.55	15.26	34.95%
YoY %	119.54%	62.62%	-26.70%	55.22%	-44.00%	165.73%	-	-
Horiz. %	604.52%	275.36%	169.33%	231.00%	148.82%	265.73%	100.00%	-
DPS	10.00	10.00	12.50	11.50	10.50	10.00	6.00	8.88%
YoY %	0.00%	-20.00%	8.70%	9.52%	5.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	208.33%	191.67%	175.00%	166.67%	100.00%	-
NAPS	7.62	4.98	4.67	4.50	4.34	4.25	4.34	9.83%
YoY %	53.01%	6.64%	3.78%	3.69%	2.12%	-2.07%	-	-
Horiz. %	175.58%	114.75%	107.60%	103.69%	100.00%	97.93%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 239,460
RPS	281.86	252.62	381.96	309.21	226.81	222.42	244.89	2.36%
YoY %	11.57%	-33.86%	23.53%	36.33%	1.97%	-9.18%	-	-
Horiz. %	115.10%	103.16%	155.97%	126.26%	92.62%	90.82%	100.00%	-
EPS	91.75	27.83	17.12	23.36	15.05	26.87	10.12	44.37%
YoY %	229.68%	62.56%	-26.71%	55.22%	-43.99%	165.51%	-	-
Horiz. %	906.62%	275.00%	169.17%	230.83%	148.72%	265.51%	100.00%	-
DPS	6.62	6.62	8.28	7.62	6.96	6.63	3.98	8.84%
YoY %	0.00%	-20.05%	8.66%	9.48%	4.98%	66.58%	-	-
Horiz. %	166.33%	166.33%	208.04%	191.46%	174.87%	166.58%	100.00%	-
NAPS	5.0471	3.2986	3.0938	2.9813	2.8762	2.8165	2.8788	9.80%
YoY %	53.01%	6.62%	3.77%	3.65%	2.12%	-2.16%	-	-
Horiz. %	175.32%	114.58%	107.47%	103.56%	99.91%	97.84%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	4.50	2.60	1.93	3.25	2.25	1.43	1.23	-
P/RPS	1.06	0.68	0.33	0.70	0.66	0.43	0.33	21.45%
YoY %	55.88%	106.06%	-52.86%	6.06%	53.49%	30.30%	-	-
Horiz. %	321.21%	206.06%	100.00%	212.12%	200.00%	130.30%	100.00%	-
P/EPS	3.25	6.19	7.47	9.22	9.91	3.53	8.06	-14.04%
YoY %	-47.50%	-17.14%	-18.98%	-6.96%	180.74%	-56.20%	-	-
Horiz. %	40.32%	76.80%	92.68%	114.39%	122.95%	43.80%	100.00%	-
EY	30.78	16.16	13.39	10.85	10.09	28.35	12.40	16.35%
YoY %	90.47%	20.69%	23.41%	7.53%	-64.41%	128.63%	-	-
Horiz. %	248.23%	130.32%	107.98%	87.50%	81.37%	228.63%	100.00%	-
DY	2.22	3.85	6.48	3.54	4.67	6.99	4.88	-12.29%
YoY %	-42.34%	-40.59%	83.05%	-24.20%	-33.19%	43.24%	-	-
Horiz. %	45.49%	78.89%	132.79%	72.54%	95.70%	143.24%	100.00%	-
P/NAPS	0.59	0.52	0.41	0.72	0.52	0.34	0.28	13.22%
YoY %	13.46%	26.83%	-43.06%	38.46%	52.94%	21.43%	-	-
Horiz. %	210.71%	185.71%	146.43%	257.14%	185.71%	121.43%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/02/10	25/02/09	26/02/08	27/02/07	28/02/06	25/02/05	-
Price	4.35	2.73	2.00	2.99	3.04	1.89	1.26	-
P/RPS	1.02	0.72	0.35	0.64	0.89	0.56	0.34	20.08%
YoY %	41.67%	105.71%	-45.31%	-28.09%	58.93%	64.71%	-	-
Horiz. %	300.00%	211.76%	102.94%	188.24%	261.76%	164.71%	100.00%	-
P/EPS	3.14	6.50	7.74	8.48	13.39	4.66	8.26	-14.88%
YoY %	-51.69%	-16.02%	-8.73%	-36.67%	187.34%	-43.58%	-	-
Horiz. %	38.01%	78.69%	93.70%	102.66%	162.11%	56.42%	100.00%	-
EY	31.84	15.39	12.92	11.79	7.47	21.45	12.11	17.47%
YoY %	106.89%	19.12%	9.58%	57.83%	-65.17%	77.13%	-	-
Horiz. %	262.92%	127.09%	106.69%	97.36%	61.68%	177.13%	100.00%	-
DY	2.30	3.66	6.25	3.85	3.45	5.29	4.76	-11.41%
YoY %	-37.16%	-41.44%	62.34%	11.59%	-34.78%	11.13%	-	-
Horiz. %	48.32%	76.89%	131.30%	80.88%	72.48%	111.13%	100.00%	-
P/NAPS	0.57	0.55	0.43	0.66	0.70	0.44	0.29	11.91%
YoY %	3.64%	27.91%	-34.85%	-5.71%	59.09%	51.72%	-	-
Horiz. %	196.55%	189.66%	148.28%	227.59%	241.38%	151.72%	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