[KSENG] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	564,529	401,932	481,613	472,269	593,590	466,169	442,521	4.13%
YoY %	40.45%	-16.54%	1.98%	-20.44%	27.33%	5.34%	-	-
Horiz. %	127.57%	90.83%	108.83%	106.72%	134.14%	105.34%	100.00%	-
PBT	21,557	-2,088	66,755	19,616	-10,523	2,350	82,720	-20.06%
YoY %	1,132.42%	-103.13%	240.31%	286.41%	-547.79%	-97.16%	-	-
Horiz. %	26.06%	-2.52%	80.70%	23.71%	-12.72%	2.84%	100.00%	-
Tax	-10,349	-8,860	-14,071	-6,832	989	-3,694	-10,219	0.21%
YoY %	-16.81%	37.03%	-105.96%	-790.80%	126.77%	63.85%	-	-
Horiz. %	101.27%	86.70%	137.69%	66.86%	-9.68%	36.15%	100.00%	-
NP	11,208	-10,948	52,684	12,784	-9,534	-1,344	72,501	-26.71%
YoY %	202.37%	-120.78%	312.11%	234.09%	-609.38%	-101.85%	-	-
Horiz. %	15.46%	-15.10%	72.67%	17.63%	-13.15%	-1.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,675	-9,548	49,232	10,348	-9,409	-3,890	71,791	-23.23%
YoY %	253.70%	-119.39%	375.76%	209.98%	-141.88%	-105.42%	-	-
Horiz. %	20.44%	-13.30%	68.58%	14.41%	-13.11%	-5.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.01%	-	21.08%	34.83%	-	157.19%	12.35%	-
YoY %	0.00%	-	-39.48%	0.00%	-	1,172.79%	-	-
Horiz. %	388.74%	-	170.69%	282.02%	-	1,272.79%	100.00%	-
Total Cost	553,321	412,880	428,929	459,485	603,124	467,513	370,020	6.92%
YoY %	34.01%	-3.74%	-6.65%	-23.82%	29.01%	26.35%	-	-
Horiz. %	149.54%	111.58%	115.92%	124.18%	163.00%	126.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	14,372	14,372	21,561	21,611	21,612	-
YoY %	-	-	0.00%	-33.34%	-0.23%	-0.00%	-	-
Horiz. %	-	-	66.50%	66.50%	99.76%	100.00%	100.00%	-
Div Payout %	-	-	29.19%	138.89%	0.00%	0.00%	30.11%	-
YoY %	-	-	-78.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	96.94%	461.28%	0.00%	0.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	360,185	360,215	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.36%	-0.01%	-	-
Horiz. %	100.35%	100.35%	100.35%	100.35%	100.35%	99.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	1.99%	-2.72%	10.94%	2.71%	-1.61%	-0.29%	16.38%	-
YoY %	173.16%	-124.86%	303.69%	268.32%	-455.17%	-101.77%	-	-
Horiz. %	12.15%	-16.61%	66.79%	16.54%	-9.83%	-1.77%	100.00%	-
ROE	0.66%	-0.43%	2.18%	0.45%	-0.41%	-0.19%	3.42%	-
YoY %	253.49%	-119.72%	384.44%	209.76%	-115.79%	-105.56%	-	-
Horiz. %	19.30%	-12.57%	63.74%	13.16%	-11.99%	-5.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	157.11	111.86	134.04	131.43	165.18	129.42	122.85	4.18%
YoY %	40.45%	-16.55%	1.99%	-20.43%	27.63%	5.35%	-	-
Horiz. %	127.89%	91.05%	109.11%	106.98%	134.46%	105.35%	100.00%	-
EPS	4.08	-2.66	13.70	2.88	-2.62	-1.08	19.93	-23.21%
YoY %	253.38%	-119.42%	375.69%	209.92%	-142.59%	-105.42%	-	-
Horiz. %	20.47%	-13.35%	68.74%	14.45%	-13.15%	-5.42%	100.00%	-
DPS	0.00	0.00	4.00	4.00	6.00	6.00	6.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	6.18	6.13	6.28	6.39	6.45	5.80	5.83	0.97%
YoY %	0.82%	-2.39%	-1.72%	-0.93%	11.21%	-0.51%	-	-
Horiz. %	106.00%	105.15%	107.72%	109.61%	110.63%	99.49%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	156.17	111.19	133.23	130.65	164.21	128.96	122.42	4.13%
YoY %	40.45%	-16.54%	1.97%	-20.44%	27.33%	5.34%	-	-
Horiz. %	127.57%	90.83%	108.83%	106.72%	134.14%	105.34%	100.00%	-
EPS	4.06	-2.64	13.62	2.86	-2.60	-1.08	19.86	-23.22%
YoY %	253.79%	-119.38%	376.22%	210.00%	-140.74%	-105.44%	-	-
Horiz. %	20.44%	-13.29%	68.58%	14.40%	-13.09%	-5.44%	100.00%	-
DPS	0.00	0.00	3.98	3.98	5.96	5.98	5.98	-
YoY %	0.00%	0.00%	0.00%	-33.22%	-0.33%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.56%	66.56%	99.67%	100.00%	100.00%	-
NAPS	6.143	6.0933	6.2424	6.3519	6.4122	5.7793	5.8097	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.53	3.71	4.72	4.03	4.97	4.80	5.27	-
P/RPS	2.25	3.32	3.52	3.07	3.01	3.71	4.29	-10.18%
YoY %	-32.23%	-5.68%	14.66%	1.99%	-18.87%	-13.52%	-	-
Horiz. %	52.45%	77.39%	82.05%	71.56%	70.16%	86.48%	100.00%	-
P/EPS	86.43	-139.62	34.45	139.94	-189.82	-444.44	26.44	21.80%
YoY %	161.90%	-505.28%	-75.38%	173.72%	57.29%	-1,780.94%	-	-
Horiz. %	326.89%	-528.06%	130.30%	529.27%	-717.93%	-1,680.94%	100.00%	-
EY	1.16	-0.72	2.90	0.71	-0.53	-0.23	3.78	-17.85%
YoY %	261.11%	-124.83%	308.45%	233.96%	-130.43%	-106.08%	-	-
Horiz. %	30.69%	-19.05%	76.72%	18.78%	-14.02%	-6.08%	100.00%	-
DY	0.00	0.00	0.85	0.99	1.21	1.25	1.14	-
YoY %	0.00%	0.00%	-14.14%	-18.18%	-3.20%	9.65%	-	-
Horiz. %	0.00%	0.00%	74.56%	86.84%	106.14%	109.65%	100.00%	-
P/NAPS	0.57	0.61	0.75	0.63	0.77	0.83	0.90	-7.32%
YoY %	-6.56%	-18.67%	19.05%	-18.18%	-7.23%	-7.78%	-	-
Horiz. %	63.33%	67.78%	83.33%	70.00%	85.56%	92.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/08/20	29/08/19	29/08/18	30/08/17	30/08/16	24/08/15	-
Price	3.50	3.68	4.33	3.97	5.01	4.90	4.50	-
P/RPS	2.23	3.29	3.23	3.02	3.03	3.79	3.66	-7.91%
YoY %	-32.22%	1.86%	6.95%	-0.33%	-20.05%	3.55%	-	-
Horiz. %	60.93%	89.89%	88.25%	82.51%	82.79%	103.55%	100.00%	-
P/EPS	85.70	-138.49	31.60	137.85	-191.35	-453.70	22.58	24.86%
YoY %	161.88%	-538.26%	-77.08%	172.04%	57.82%	-2,109.30%	-	-
Horiz. %	379.54%	-613.33%	139.95%	610.50%	-847.43%	-2,009.30%	100.00%	-
EY	1.17	-0.72	3.16	0.73	-0.52	-0.22	4.43	-19.88%
YoY %	262.50%	-122.78%	332.88%	240.38%	-136.36%	-104.97%	-	-
Horiz. %	26.41%	-16.25%	71.33%	16.48%	-11.74%	-4.97%	100.00%	-
DY	0.00	0.00	0.92	1.01	1.20	1.22	1.33	-
YoY %	0.00%	0.00%	-8.91%	-15.83%	-1.64%	-8.27%	-	-
Horiz. %	0.00%	0.00%	69.17%	75.94%	90.23%	91.73%	100.00%	-
P/NAPS	0.57	0.60	0.69	0.62	0.78	0.84	0.77	-4.88%
YoY %	-5.00%	-13.04%	11.29%	-20.51%	-7.14%	9.09%	-	-
Horiz. %	74.03%	77.92%	89.61%	80.52%	101.30%	109.09%	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