[KSENG] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	774,809	953,257	742,670	686,272	1,096,433	798,481	593,811	4.52%
YoY %	-18.72%	28.36%	8.22%	-37.41%	37.31%	34.47%	-	-
Horiz. %	130.48%	160.53%	125.07%	115.57%	184.64%	134.47%	100.00%	-
PBT	72,017	75,129	319,011	100,421	103,261	81,433	51,166	5.85%
YoY %	-4.14%	-76.45%	217.67%	-2.75%	26.80%	59.15%	-	-
Horiz. %	140.75%	146.83%	623.48%	196.27%	201.82%	159.15%	100.00%	-
Tax	-10,617	-18,291	-14,993	-20,130	-32,655	-22,514	-14,747	-5.32%
YoY %	41.96%	-22.00%	25.52%	38.36%	-45.04%	-52.67%	-	-
Horiz. %	71.99%	124.03%	101.67%	136.50%	221.43%	152.67%	100.00%	-
NP	61,400	56,838	304,018	80,291	70,606	58,919	36,419	9.08%
YoY %	8.03%	-81.30%	278.65%	13.72%	19.84%	61.78%	-	-
Horiz. %	168.59%	156.07%	834.78%	220.46%	193.87%	161.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,676	55,565	301,091	75,676	66,698	58,054	33,790	9.93%
YoY %	7.40%	-81.55%	297.87%	13.46%	14.89%	71.81%	-	-
Horiz. %	176.61%	164.44%	891.07%	223.96%	197.39%	171.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.74%	24.35%	4.70%	20.05%	31.62%	27.65%	28.82%	-
YoY %	-39.47%	418.09%	-76.56%	-36.59%	14.36%	-4.06%	-	-
Horiz. %	51.15%	84.49%	16.31%	69.57%	109.72%	95.94%	100.00%	-
Total Cost	713,409	896,419	438,652	605,981	1,025,827	739,562	557,392	4.19%
YoY %	-20.42%	104.36%	-27.61%	-40.93%	38.71%	32.68%	-	-
Horiz. %	127.99%	160.82%	78.70%	108.72%	184.04%	132.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,807,927	1,764,539	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	9.91%
YoY %	2.46%	1.38%	48.33%	4.25%	5.14%	4.45%	-	-
Horiz. %	176.39%	172.16%	169.82%	114.49%	109.82%	104.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	36,014	36,011	23,941	23,948	29,936	27,542	25,144	6.16%
YoY %	0.01%	50.42%	-0.03%	-20.00%	8.69%	9.54%	-	-
Horiz. %	143.23%	143.22%	95.22%	95.24%	119.06%	109.54%	100.00%	-
Div Payout %	60.35%	64.81%	7.95%	31.65%	44.88%	47.44%	74.42%	-
YoY %	-6.88%	715.22%	-74.88%	-29.48%	-5.40%	-36.25%	-	-
Horiz. %	81.09%	87.09%	10.68%	42.53%	60.31%	63.75%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,807,927	1,764,539	1,740,562	1,173,456	1,125,603	1,070,550	1,024,955	9.91%
YoY %	2.46%	1.38%	48.33%	4.25%	5.14%	4.45%	-	-
Horiz. %	176.39%	172.16%	169.82%	114.49%	109.82%	104.45%	100.00%	-
NOSH	360,144	360,110	239,417	239,481	239,490	239,496	239,475	7.03%
YoY %	0.01%	50.41%	-0.03%	-0.00%	-0.00%	0.01%	-	-
Horiz. %	150.39%	150.37%	99.98%	100.00%	100.01%	100.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.92%	5.96%	40.94%	11.70%	6.44%	7.38%	6.13%	-
YoY %	32.89%	-85.44%	249.91%	81.68%	-12.74%	20.39%	-	-
Horiz. %	129.20%	97.23%	667.86%	190.86%	105.06%	120.39%	100.00%	-
ROE	3.30%	3.15%	17.30%	6.45%	5.93%	5.42%	3.30%	-
YoY %	4.76%	-81.79%	168.22%	8.77%	9.41%	64.24%	-	-
Horiz. %	100.00%	95.45%	524.24%	195.45%	179.70%	164.24%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	215.14	264.71	310.20	286.57	457.82	333.40	247.96	-2.33%
YoY %	-18.73%	-14.66%	8.25%	-37.41%	37.32%	34.46%	-	-
Horiz. %	86.76%	106.76%	125.10%	115.57%	184.63%	134.46%	100.00%	-
EPS	16.57	15.43	125.76	31.60	27.85	24.24	14.11	2.71%
YoY %	7.39%	-87.73%	297.97%	13.46%	14.89%	71.79%	-	-
Horiz. %	117.43%	109.36%	891.28%	223.95%	197.38%	171.79%	100.00%	-
DPS	10.00	10.00	10.00	10.00	12.50	11.50	10.50	-0.80%
YoY %	0.00%	0.00%	0.00%	-20.00%	8.70%	9.52%	-	-
Horiz. %	95.24%	95.24%	95.24%	95.24%	119.05%	109.52%	100.00%	-
NAPS	5.02	4.90	7.27	4.90	4.70	4.47	4.28	2.69%
YoY %	2.45%	-32.60%	48.37%	4.26%	5.15%	4.44%	-	-
Horiz. %	117.29%	114.49%	169.86%	114.49%	109.81%	104.44%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,416
RPS	214.35	263.71	205.45	189.85	303.32	220.89	164.27	4.53%
YoY %	-18.72%	28.36%	8.22%	-37.41%	37.32%	34.47%	-	-
Horiz. %	130.49%	160.53%	125.07%	115.57%	184.65%	134.47%	100.00%	-
EPS	16.51	15.37	83.29	20.94	18.45	16.06	9.35	9.93%
YoY %	7.42%	-81.55%	297.76%	13.50%	14.88%	71.76%	-	-
Horiz. %	176.58%	164.39%	890.80%	223.96%	197.33%	171.76%	100.00%	-
DPS	9.96	9.96	6.62	6.63	8.28	7.62	6.96	6.14%
YoY %	0.00%	50.45%	-0.15%	-19.93%	8.66%	9.48%	-	-
Horiz. %	143.10%	143.10%	95.11%	95.26%	118.97%	109.48%	100.00%	-
NAPS	5.0015	4.8815	4.8151	3.2463	3.1139	2.9616	2.8355	9.91%
YoY %	2.46%	1.38%	48.33%	4.25%	5.14%	4.45%	-	-
Horiz. %	176.39%	172.16%	169.81%	114.49%	109.82%	104.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	3.88	3.74	3.77	2.54	2.53	2.97	2.12	-
P/RPS	1.80	1.41	1.22	0.89	0.55	0.89	0.85	13.30%
YoY %	27.66%	15.57%	37.08%	61.82%	-38.20%	4.71%	-	-
Horiz. %	211.76%	165.88%	143.53%	104.71%	64.71%	104.71%	100.00%	-
P/EPS	23.42	24.24	3.00	8.04	9.08	12.25	15.02	7.67%
YoY %	-3.38%	708.00%	-62.69%	-11.45%	-25.88%	-18.44%	-	-
Horiz. %	155.93%	161.38%	19.97%	53.53%	60.45%	81.56%	100.00%	-
EY	4.27	4.13	33.36	12.44	11.01	8.16	6.66	-7.13%
YoY %	3.39%	-87.62%	168.17%	12.99%	34.93%	22.52%	-	-
Horiz. %	64.11%	62.01%	500.90%	186.79%	165.32%	122.52%	100.00%	-
DY	2.58	2.67	2.65	3.94	4.94	3.87	4.95	-10.28%
YoY %	-3.37%	0.75%	-32.74%	-20.24%	27.65%	-21.82%	-	-
Horiz. %	52.12%	53.94%	53.54%	79.60%	99.80%	78.18%	100.00%	-
P/NAPS	0.77	0.76	0.52	0.52	0.54	0.66	0.50	7.45%
YoY %	1.32%	46.15%	0.00%	-3.70%	-18.18%	32.00%	-	-
Horiz. %	154.00%	152.00%	104.00%	104.00%	108.00%	132.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	29/11/11	29/11/10	19/11/09	24/11/08	28/11/07	23/11/06	-
Price	3.89	3.74	4.00	2.65	1.93	3.12	2.25	-
P/RPS	1.81	1.41	1.29	0.92	0.42	0.94	0.91	12.13%
YoY %	28.37%	9.30%	40.22%	119.05%	-55.32%	3.30%	-	-
Horiz. %	198.90%	154.95%	141.76%	101.10%	46.15%	103.30%	100.00%	-
P/EPS	23.48	24.24	3.18	8.39	6.93	12.87	15.95	6.65%
YoY %	-3.14%	662.26%	-62.10%	21.07%	-46.15%	-19.31%	-	-
Horiz. %	147.21%	151.97%	19.94%	52.60%	43.45%	80.69%	100.00%	-
EY	4.26	4.13	31.44	11.92	14.43	7.77	6.27	-6.23%
YoY %	3.15%	-86.86%	163.76%	-17.39%	85.71%	23.92%	-	-
Horiz. %	67.94%	65.87%	501.44%	190.11%	230.14%	123.92%	100.00%	-
DY	2.57	2.67	2.50	3.77	6.48	3.69	4.67	-9.46%
YoY %	-3.75%	6.80%	-33.69%	-41.82%	75.61%	-20.99%	-	-
Horiz. %	55.03%	57.17%	53.53%	80.73%	138.76%	79.01%	100.00%	-
P/NAPS	0.77	0.76	0.55	0.54	0.41	0.70	0.53	6.41%
YoY %	1.32%	38.18%	1.85%	31.71%	-41.43%	32.08%	-	-
Horiz. %	145.28%	143.40%	103.77%	101.89%	77.36%	132.08%	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