[KSENG] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	736,324	461,228	378,663	411,984	446,741	339,712	254,071	19.38%
YoY %	59.64%	21.80%	-8.09%	-7.78%	31.51%	33.71%	-	-
Horiz. %	289.81%	181.54%	149.04%	162.15%	175.83%	133.71%	100.00%	-
PBT	81,686	50,338	32,112	38,564	20,650	16,252	18,940	27.55%
YoY %	62.28%	56.76%	-16.73%	86.75%	27.06%	-14.19%	-	-
Horiz. %	431.29%	265.78%	169.55%	203.61%	109.03%	85.81%	100.00%	-
Tax	-21,849	-12,729	-10,410	-11,021	-7,703	-4,161	-6,751	21.59%
YoY %	-71.65%	-22.28%	5.54%	-43.07%	-85.12%	38.36%	-	-
Horiz. %	323.64%	188.55%	154.20%	163.25%	114.10%	61.64%	100.00%	-
NP	59,837	37,609	21,702	27,543	12,947	12,091	12,189	30.33%
YoY %	59.10%	73.30%	-21.21%	112.74%	7.08%	-0.80%	-	-
Horiz. %	490.91%	308.55%	178.05%	225.97%	106.22%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,965	36,735	19,281	25,074	12,947	12,091	12,189	28.89%
YoY %	52.35%	90.52%	-23.10%	93.67%	7.08%	-0.80%	-	-
Horiz. %	459.14%	301.38%	158.18%	205.71%	106.22%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	25.29%	32.42%	28.58%	37.30%	25.60%	35.64%	-
YoY %	5.77%	-21.99%	13.44%	-23.38%	45.70%	-28.17%	-	-
Horiz. %	75.06%	70.96%	90.97%	80.19%	104.66%	71.83%	100.00%	-
Total Cost	676,487	423,619	356,961	384,441	433,794	327,621	241,882	18.67%
YoY %	59.69%	18.67%	-7.15%	-11.38%	32.41%	35.45%	-	-
Horiz. %	279.68%	175.13%	147.58%	158.94%	179.34%	135.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	907,102	3.43%
YoY %	5.22%	3.75%	7.88%	2.75%	0.27%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	19,157	17,960	15,568	14,369	7,192	9,615	7,240	17.58%
YoY %	6.66%	15.36%	8.34%	99.79%	-25.20%	32.80%	-	-
Horiz. %	264.60%	248.07%	215.03%	198.47%	99.34%	132.80%	100.00%	-
Div Payout %	34.23%	48.89%	80.75%	57.31%	55.56%	79.52%	59.41%	-
YoY %	-29.99%	-39.46%	40.90%	3.15%	-30.13%	33.85%	-	-
Horiz. %	57.62%	82.29%	135.92%	96.47%	93.52%	133.85%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,111,157	1,056,071	1,017,940	943,567	918,277	915,839	907,102	3.43%
YoY %	5.22%	3.75%	7.88%	2.75%	0.27%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-
NOSH	239,473	239,471	239,515	239,484	239,759	240,377	241,366	-0.13%
YoY %	0.00%	-0.02%	0.01%	-0.11%	-0.26%	-0.41%	-	-
Horiz. %	99.22%	99.21%	99.23%	99.22%	99.33%	99.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.13%	8.15%	5.73%	6.69%	2.90%	3.56%	4.80%	-
YoY %	-0.25%	42.23%	-14.35%	130.69%	-18.54%	-25.83%	-	-
Horiz. %	169.38%	169.79%	119.38%	139.38%	60.42%	74.17%	100.00%	-
ROE	5.04%	3.48%	1.89%	2.66%	1.41%	1.32%	1.34%	-
YoY %	44.83%	84.13%	-28.95%	88.65%	6.82%	-1.49%	-	-
Horiz. %	376.12%	259.70%	141.04%	198.51%	105.22%	98.51%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	307.48	192.60	158.10	172.03	186.33	141.32	105.26	19.54%
YoY %	59.65%	21.82%	-8.10%	-7.67%	31.85%	34.26%	-	-
Horiz. %	292.11%	182.98%	150.20%	163.43%	177.02%	134.26%	100.00%	-
EPS	23.37	15.34	8.05	10.47	5.40	5.03	5.05	29.06%
YoY %	52.35%	90.56%	-23.11%	93.89%	7.36%	-0.40%	-	-
Horiz. %	462.77%	303.76%	159.41%	207.33%	106.93%	99.60%	100.00%	-
DPS	8.00	7.50	6.50	6.00	3.00	4.00	3.00	17.74%
YoY %	6.67%	15.38%	8.33%	100.00%	-25.00%	33.33%	-	-
Horiz. %	266.67%	250.00%	216.67%	200.00%	100.00%	133.33%	100.00%	-
NAPS	4.64	4.41	4.25	3.94	3.83	3.81	3.7582	3.57%
YoY %	5.22%	3.76%	7.87%	2.87%	0.52%	1.38%	-	-
Horiz. %	123.46%	117.34%	113.09%	104.84%	101.91%	101.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 239,715
RPS	203.70	127.60	104.75	113.97	123.59	93.98	70.29	19.38%
YoY %	59.64%	21.81%	-8.09%	-7.78%	31.51%	33.70%	-	-
Horiz. %	289.80%	181.53%	149.03%	162.14%	175.83%	133.70%	100.00%	-
EPS	15.48	10.16	5.33	6.94	3.58	3.34	3.37	28.90%
YoY %	52.36%	90.62%	-23.20%	93.85%	7.19%	-0.89%	-	-
Horiz. %	459.35%	301.48%	158.16%	205.93%	106.23%	99.11%	100.00%	-
DPS	5.30	4.97	4.31	3.98	1.99	2.66	2.00	17.61%
YoY %	6.64%	15.31%	8.29%	100.00%	-25.19%	33.00%	-	-
Horiz. %	265.00%	248.50%	215.50%	199.00%	99.50%	133.00%	100.00%	-
NAPS	3.0739	2.9215	2.8161	2.6103	2.5403	2.5336	2.5094	3.43%
YoY %	5.22%	3.74%	7.88%	2.76%	0.26%	0.96%	-	-
Horiz. %	122.50%	116.42%	112.22%	104.02%	101.23%	100.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.89	3.25	2.13	1.33	1.24	0.87	0.89	-
P/RPS	0.94	1.69	1.35	0.77	0.67	0.62	0.85	1.68%
YoY %	-44.38%	25.19%	75.32%	14.93%	8.06%	-27.06%	-	-
Horiz. %	110.59%	198.82%	158.82%	90.59%	78.82%	72.94%	100.00%	-
P/EPS	12.37	21.19	26.46	12.70	22.96	17.30	17.62	-5.72%
YoY %	-41.62%	-19.92%	108.35%	-44.69%	32.72%	-1.82%	-	-
Horiz. %	70.20%	120.26%	150.17%	72.08%	130.31%	98.18%	100.00%	-
EY	8.09	4.72	3.78	7.87	4.35	5.78	5.67	6.09%
YoY %	71.40%	24.87%	-51.97%	80.92%	-24.74%	1.94%	-	-
Horiz. %	142.68%	83.25%	66.67%	138.80%	76.72%	101.94%	100.00%	-
DY	2.77	2.31	3.05	4.51	2.42	4.60	3.37	-3.21%
YoY %	19.91%	-24.26%	-32.37%	86.36%	-47.39%	36.50%	-	-
Horiz. %	82.20%	68.55%	90.50%	133.83%	71.81%	136.50%	100.00%	-
P/NAPS	0.62	0.74	0.50	0.34	0.32	0.23	0.24	17.12%
YoY %	-16.22%	48.00%	47.06%	6.25%	39.13%	-4.17%	-	-
Horiz. %	258.33%	308.33%	208.33%	141.67%	133.33%	95.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	28/08/02	-
Price	2.57	2.93	2.21	1.35	1.20	0.97	0.92	-
P/RPS	0.84	1.52	1.40	0.78	0.64	0.69	0.87	-0.58%
YoY %	-44.74%	8.57%	79.49%	21.88%	-7.25%	-20.69%	-	-
Horiz. %	96.55%	174.71%	160.92%	89.66%	73.56%	79.31%	100.00%	-
P/EPS	11.00	19.10	27.45	12.89	22.22	19.28	18.22	-8.05%
YoY %	-42.41%	-30.42%	112.96%	-41.99%	15.25%	5.82%	-	-
Horiz. %	60.37%	104.83%	150.66%	70.75%	121.95%	105.82%	100.00%	-
EY	9.09	5.24	3.64	7.76	4.50	5.19	5.49	8.75%
YoY %	73.47%	43.96%	-53.09%	72.44%	-13.29%	-5.46%	-	-
Horiz. %	165.57%	95.45%	66.30%	141.35%	81.97%	94.54%	100.00%	-
DY	3.11	2.56	2.94	4.44	2.50	4.12	3.26	-0.78%
YoY %	21.48%	-12.93%	-33.78%	77.60%	-39.32%	26.38%	-	-
Horiz. %	95.40%	78.53%	90.18%	136.20%	76.69%	126.38%	100.00%	-
P/NAPS	0.55	0.66	0.52	0.34	0.31	0.25	0.24	14.80%
YoY %	-16.67%	26.92%	52.94%	9.68%	24.00%	4.17%	-	-
Horiz. %	229.17%	275.00%	216.67%	141.67%	129.17%	104.17%	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