[KSENG] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	684,356	774,809	953,257	742,670	686,272	1,096,433	798,481	-2.53%
YoY %	-11.67%	-18.72%	28.36%	8.22%	-37.41%	37.31%	-	-
Horiz. %	85.71%	97.04%	119.38%	93.01%	85.95%	137.31%	100.00%	-
PBT	136,785	72,017	75,129	319,011	100,421	103,261	81,433	9.01%
YoY %	89.93%	-4.14%	-76.45%	217.67%	-2.75%	26.80%	-	-
Horiz. %	167.97%	88.44%	92.26%	391.75%	123.32%	126.80%	100.00%	-
Tax	-26,046	-10,617	-18,291	-14,993	-20,130	-32,655	-22,514	2.45%
YoY %	-145.32%	41.96%	-22.00%	25.52%	38.36%	-45.04%	-	-
Horiz. %	115.69%	47.16%	81.24%	66.59%	89.41%	145.04%	100.00%	-
NP	110,739	61,400	56,838	304,018	80,291	70,606	58,919	11.07%
YoY %	80.36%	8.03%	-81.30%	278.65%	13.72%	19.84%	-	-
Horiz. %	187.95%	104.21%	96.47%	515.99%	136.27%	119.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,111	59,676	55,565	301,091	75,676	66,698	58,054	11.41%
YoY %	86.19%	7.40%	-81.55%	297.87%	13.46%	14.89%	-	-
Horiz. %	191.39%	102.79%	95.71%	518.64%	130.35%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.04%	14.74%	24.35%	4.70%	20.05%	31.62%	27.65%	-
YoY %	29.17%	-39.47%	418.09%	-76.56%	-36.59%	14.36%	-	-
Horiz. %	68.86%	53.31%	88.07%	17.00%	72.51%	114.36%	100.00%	-
Total Cost	573,617	713,409	896,419	438,652	605,981	1,025,827	739,562	-4.14%
YoY %	-19.59%	-20.42%	104.36%	-27.61%	-40.93%	38.71%	-	-
Horiz. %	77.56%	96.46%	121.21%	59.31%	81.94%	138.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,916,079	1,807,927	1,764,539	1,740,562	1,173,456	1,125,603	1,070,550	10.17%
YoY %	5.98%	2.46%	1.38%	48.33%	4.25%	5.14%	-	-
Horiz. %	178.98%	168.88%	164.83%	162.59%	109.61%	105.14%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	39,618	36,014	36,011	23,941	23,948	29,936	27,542	6.24%
YoY %	10.01%	0.01%	50.42%	-0.03%	-20.00%	8.69%	-	-
Horiz. %	143.85%	130.76%	130.75%	86.93%	86.95%	108.69%	100.00%	-
Div Payout %	35.66%	60.35%	64.81%	7.95%	31.65%	44.88%	47.44%	-
YoY %	-40.91%	-6.88%	715.22%	-74.88%	-29.48%	-5.40%	-	-
Horiz. %	75.17%	127.21%	136.61%	16.76%	66.72%	94.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,916,079	1,807,927	1,764,539	1,740,562	1,173,456	1,125,603	1,070,550	10.17%
YoY %	5.98%	2.46%	1.38%	48.33%	4.25%	5.14%	-	-
Horiz. %	178.98%	168.88%	164.83%	162.59%	109.61%	105.14%	100.00%	-
NOSH	360,165	360,144	360,110	239,417	239,481	239,490	239,496	7.03%
YoY %	0.01%	0.01%	50.41%	-0.03%	-0.00%	-0.00%	-	-
Horiz. %	150.38%	150.38%	150.36%	99.97%	99.99%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	16.18%	7.92%	5.96%	40.94%	11.70%	6.44%	7.38%	-
YoY %	104.29%	32.89%	-85.44%	249.91%	81.68%	-12.74%	-	-
Horiz. %	219.24%	107.32%	80.76%	554.74%	158.54%	87.26%	100.00%	-
ROE	5.80%	3.30%	3.15%	17.30%	6.45%	5.93%	5.42%	-
YoY %	75.76%	4.76%	-81.79%	168.22%	8.77%	9.41%	-	-
Horiz. %	107.01%	60.89%	58.12%	319.19%	119.00%	109.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	190.01	215.14	264.71	310.20	286.57	457.82	333.40	-8.93%
YoY %	-11.68%	-18.73%	-14.66%	8.25%	-37.41%	37.32%	-	-
Horiz. %	56.99%	64.53%	79.40%	93.04%	85.95%	137.32%	100.00%	-
EPS	30.85	16.57	15.43	125.76	31.60	27.85	24.24	4.09%
YoY %	86.18%	7.39%	-87.73%	297.97%	13.46%	14.89%	-	-
Horiz. %	127.27%	68.36%	63.66%	518.81%	130.36%	114.89%	100.00%	-
DPS	11.00	10.00	10.00	10.00	10.00	12.50	11.50	-0.73%
YoY %	10.00%	0.00%	0.00%	0.00%	-20.00%	8.70%	-	-
Horiz. %	95.65%	86.96%	86.96%	86.96%	86.96%	108.70%	100.00%	-
NAPS	5.32	5.02	4.90	7.27	4.90	4.70	4.47	2.94%
YoY %	5.98%	2.45%	-32.60%	48.37%	4.26%	5.15%	-	-
Horiz. %	119.02%	112.30%	109.62%	162.64%	109.62%	105.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,420
RPS	190.41	215.58	265.23	206.63	190.94	305.06	222.16	-2.53%
YoY %	-11.68%	-18.72%	28.36%	8.22%	-37.41%	37.32%	-	-
Horiz. %	85.71%	97.04%	119.39%	93.01%	85.95%	137.32%	100.00%	-
EPS	30.91	16.60	15.46	83.77	21.06	18.56	16.15	11.41%
YoY %	86.20%	7.37%	-81.54%	297.77%	13.47%	14.92%	-	-
Horiz. %	191.39%	102.79%	95.73%	518.70%	130.40%	114.92%	100.00%	-
DPS	11.02	10.02	10.02	6.66	6.66	8.33	7.66	6.24%
YoY %	9.98%	0.00%	50.45%	0.00%	-20.05%	8.75%	-	-
Horiz. %	143.86%	130.81%	130.81%	86.95%	86.95%	108.75%	100.00%	-
NAPS	5.3312	5.0302	4.9095	4.8428	3.2649	3.1318	2.9786	10.17%
YoY %	5.98%	2.46%	1.38%	48.33%	4.25%	5.14%	-	-
Horiz. %	178.98%	168.88%	164.83%	162.59%	109.61%	105.14%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.74	3.88	3.74	3.77	2.54	2.53	2.97	-
P/RPS	3.02	1.80	1.41	1.22	0.89	0.55	0.89	22.56%
YoY %	67.78%	27.66%	15.57%	37.08%	61.82%	-38.20%	-	-
Horiz. %	339.33%	202.25%	158.43%	137.08%	100.00%	61.80%	100.00%	-
P/EPS	18.61	23.42	24.24	3.00	8.04	9.08	12.25	7.21%
YoY %	-20.54%	-3.38%	708.00%	-62.69%	-11.45%	-25.88%	-	-
Horiz. %	151.92%	191.18%	197.88%	24.49%	65.63%	74.12%	100.00%	-
EY	5.37	4.27	4.13	33.36	12.44	11.01	8.16	-6.73%
YoY %	25.76%	3.39%	-87.62%	168.17%	12.99%	34.93%	-	-
Horiz. %	65.81%	52.33%	50.61%	408.82%	152.45%	134.93%	100.00%	-
DY	1.92	2.58	2.67	2.65	3.94	4.94	3.87	-11.01%
YoY %	-25.58%	-3.37%	0.75%	-32.74%	-20.24%	27.65%	-	-
Horiz. %	49.61%	66.67%	68.99%	68.48%	101.81%	127.65%	100.00%	-
P/NAPS	1.08	0.77	0.76	0.52	0.52	0.54	0.66	8.54%
YoY %	40.26%	1.32%	46.15%	0.00%	-3.70%	-18.18%	-	-
Horiz. %	163.64%	116.67%	115.15%	78.79%	78.79%	81.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/11/12	29/11/11	29/11/10	19/11/09	24/11/08	28/11/07	-
Price	7.48	3.89	3.74	4.00	2.65	1.93	3.12	-
P/RPS	3.94	1.81	1.41	1.29	0.92	0.42	0.94	26.95%
YoY %	117.68%	28.37%	9.30%	40.22%	119.05%	-55.32%	-	-
Horiz. %	419.15%	192.55%	150.00%	137.23%	97.87%	44.68%	100.00%	-
P/EPS	24.25	23.48	24.24	3.18	8.39	6.93	12.87	11.12%
YoY %	3.28%	-3.14%	662.26%	-62.10%	21.07%	-46.15%	-	-
Horiz. %	188.42%	182.44%	188.34%	24.71%	65.19%	53.85%	100.00%	-
EY	4.12	4.26	4.13	31.44	11.92	14.43	7.77	-10.02%
YoY %	-3.29%	3.15%	-86.86%	163.76%	-17.39%	85.71%	-	-
Horiz. %	53.02%	54.83%	53.15%	404.63%	153.41%	185.71%	100.00%	-
DY	1.47	2.57	2.67	2.50	3.77	6.48	3.69	-14.20%
YoY %	-42.80%	-3.75%	6.80%	-33.69%	-41.82%	75.61%	-	-
Horiz. %	39.84%	69.65%	72.36%	67.75%	102.17%	175.61%	100.00%	-
P/NAPS	1.41	0.77	0.76	0.55	0.54	0.41	0.70	12.36%
YoY %	83.12%	1.32%	38.18%	1.85%	31.71%	-41.43%	-	-
Horiz. %	201.43%	110.00%	108.57%	78.57%	77.14%	58.57%	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