[KSENG] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -17.39%
YoY- 229.64%
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 930,344 1,055,898 1,254,961 1,018,862 913,156 1,380,692 1,117,708 -3.00%
PBT 181,017 98,794 95,751 356,405 123,467 102,028 117,832 7.41%
Tax -33,771 -16,794 -20,839 -22,749 -24,512 -33,348 -31,678 1.07%
NP 147,246 82,000 74,912 333,656 98,955 68,680 86,154 9.33%
-
NP to SH 148,817 82,658 74,648 331,646 100,610 61,888 84,426 9.89%
-
Tax Rate 18.66% 17.00% 21.76% 6.38% 19.85% 32.69% 26.88% -
Total Cost 783,098 973,898 1,180,049 685,206 814,201 1,312,012 1,031,554 -4.48%
-
Net Worth 1,999,356 1,840,690 1,771,674 1,824,404 1,192,379 1,118,332 1,077,682 10.83%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 39,626 36,021 36,009 23,942 23,943 29,933 27,540 6.24%
Div Payout % 26.63% 43.58% 48.24% 7.22% 23.80% 48.37% 32.62% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,999,356 1,840,690 1,771,674 1,824,404 1,192,379 1,118,332 1,077,682 10.83%
NOSH 360,244 360,213 360,096 239,423 239,433 239,471 239,485 7.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.83% 7.77% 5.97% 32.75% 10.84% 4.97% 7.71% -
ROE 7.44% 4.49% 4.21% 18.18% 8.44% 5.53% 7.83% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 258.25 293.13 348.51 425.55 381.38 576.56 466.71 -9.38%
EPS 41.31 22.95 20.73 92.25 42.02 25.84 35.25 2.67%
DPS 11.00 10.00 10.00 10.00 10.00 12.50 11.50 -0.73%
NAPS 5.55 5.11 4.92 7.62 4.98 4.67 4.50 3.55%
Adjusted Per Share Value based on latest NOSH - 239,483
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 257.37 292.11 347.18 281.86 252.62 381.96 309.21 -3.00%
EPS 41.17 22.87 20.65 91.75 27.83 17.12 23.36 9.89%
DPS 10.96 9.97 9.96 6.62 6.62 8.28 7.62 6.23%
NAPS 5.5311 5.0921 4.9012 5.0471 3.2986 3.0938 2.9813 10.83%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.88 4.56 3.95 4.50 2.60 1.93 3.25 -
P/RPS 2.66 1.56 1.13 1.06 0.68 0.33 0.70 24.89%
P/EPS 16.65 19.87 19.05 3.25 6.19 7.47 9.22 10.34%
EY 6.00 5.03 5.25 30.78 16.16 13.39 10.85 -9.39%
DY 1.60 2.19 2.53 2.22 3.85 6.48 3.54 -12.38%
P/NAPS 1.24 0.89 0.80 0.59 0.52 0.41 0.72 9.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 25/02/09 26/02/08 -
Price 6.49 4.18 4.16 4.35 2.73 2.00 2.99 -
P/RPS 2.51 1.43 1.19 1.02 0.72 0.35 0.64 25.55%
P/EPS 15.71 18.22 20.07 3.14 6.50 7.74 8.48 10.81%
EY 6.37 5.49 4.98 31.84 15.39 12.92 11.79 -9.74%
DY 1.69 2.39 2.40 2.30 3.66 6.25 3.85 -12.81%
P/NAPS 1.17 0.82 0.85 0.57 0.55 0.43 0.66 10.00%

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

Post a Comment