[KSENG] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	725,939	696,855	874,782	728,191	685,047	834,093	684,356	0.98%
YoY %	4.17%	-20.34%	20.13%	6.30%	-17.87%	21.88%	-	-
Horiz. %	106.08%	101.83%	127.83%	106.41%	100.10%	121.88%	100.00%	-
PBT	98,494	50,102	4,845	51,604	207,468	107,782	136,785	-5.32%
YoY %	96.59%	934.10%	-90.61%	-75.13%	92.49%	-21.20%	-	-
Horiz. %	72.01%	36.63%	3.54%	37.73%	151.67%	78.80%	100.00%	-
Tax	-30,394	-30,554	-3,430	-10,703	-16,732	-25,799	-26,046	2.60%
YoY %	0.52%	-790.79%	67.95%	36.03%	35.14%	0.95%	-	-
Horiz. %	116.69%	117.31%	13.17%	41.09%	64.24%	99.05%	100.00%	-
NP	68,100	19,548	1,415	40,901	190,736	81,983	110,739	-7.78%
YoY %	248.37%	1,281.48%	-96.54%	-78.56%	132.65%	-25.97%	-	-
Horiz. %	61.50%	17.65%	1.28%	36.93%	172.24%	74.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,497	16,697	2,237	37,402	188,528	81,838	111,111	-8.66%
YoY %	286.28%	646.40%	-94.02%	-80.16%	130.37%	-26.35%	-	-
Horiz. %	58.05%	15.03%	2.01%	33.66%	169.68%	73.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.86%	60.98%	70.79%	20.74%	8.06%	23.94%	19.04%	-
YoY %	-49.39%	-13.86%	241.32%	157.32%	-66.33%	25.74%	-	-
Horiz. %	162.08%	320.27%	371.80%	108.93%	42.33%	125.74%	100.00%	-
Total Cost	657,839	677,307	873,367	687,290	494,311	752,110	573,617	2.30%
YoY %	-2.87%	-22.45%	27.07%	39.04%	-34.28%	31.12%	-	-
Horiz. %	114.68%	118.08%	152.26%	119.82%	86.17%	131.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,209,781	2,242,119	2,332,207	2,134,651	2,142,772	1,977,399	1,916,079	2.40%
YoY %	-1.44%	-3.86%	9.25%	-0.38%	8.36%	3.20%	-	-
Horiz. %	115.33%	117.02%	121.72%	111.41%	111.83%	103.20%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	14,372	14,372	35,935	21,562	21,607	37,819	39,618	-15.54%
YoY %	0.00%	-60.01%	66.66%	-0.21%	-42.87%	-4.54%	-	-
Horiz. %	36.28%	36.28%	90.70%	54.42%	54.54%	95.46%	100.00%	-
Div Payout %	22.28%	86.08%	1,606.41%	57.65%	11.46%	46.21%	35.66%	-
YoY %	-74.12%	-94.64%	2,686.49%	403.05%	-75.20%	29.58%	-	-
Horiz. %	62.48%	241.39%	4,504.80%	161.67%	32.14%	129.58%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	2,209,781	2,242,119	2,332,207	2,134,651	2,142,772	1,977,399	1,916,079	2.40%
YoY %	-1.44%	-3.86%	9.25%	-0.38%	8.36%	3.20%	-	-
Horiz. %	115.33%	117.02%	121.72%	111.41%	111.83%	103.20%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	360,129	361,477	360,165	0.06%
YoY %	0.00%	0.00%	0.00%	0.37%	-0.37%	0.36%	-	-
Horiz. %	100.36%	100.36%	100.36%	100.36%	99.99%	100.36%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	9.38%	2.81%	0.16%	5.62%	27.84%	9.83%	16.18%	-
YoY %	233.81%	1,656.25%	-97.15%	-79.81%	183.21%	-39.25%	-	-
Horiz. %	57.97%	17.37%	0.99%	34.73%	172.06%	60.75%	100.00%	-
ROE	2.92%	0.74%	0.10%	1.75%	8.80%	4.14%	5.80%	-
YoY %	294.59%	640.00%	-94.29%	-80.11%	112.56%	-28.62%	-	-
Horiz. %	50.34%	12.76%	1.72%	30.17%	151.72%	71.38%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	202.03	193.94	243.43	202.63	190.22	231.58	190.01	1.02%
YoY %	4.17%	-20.33%	20.14%	6.52%	-17.86%	21.88%	-	-
Horiz. %	106.33%	102.07%	128.11%	106.64%	100.11%	121.88%	100.00%	-
EPS	17.95	4.65	0.62	10.41	52.35	22.72	30.85	-8.62%
YoY %	286.02%	650.00%	-94.04%	-80.11%	130.41%	-26.35%	-	-
Horiz. %	58.18%	15.07%	2.01%	33.74%	169.69%	73.65%	100.00%	-
DPS	4.00	4.00	10.00	6.00	6.00	10.50	11.00	-15.50%
YoY %	0.00%	-60.00%	66.67%	0.00%	-42.86%	-4.55%	-	-
Horiz. %	36.36%	36.36%	90.91%	54.55%	54.55%	95.45%	100.00%	-
NAPS	6.15	6.24	6.49	5.94	5.95	5.49	5.32	2.44%
YoY %	-1.44%	-3.85%	9.26%	-0.17%	8.38%	3.20%	-	-
Horiz. %	115.60%	117.29%	121.99%	111.65%	111.84%	103.20%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	201.98	193.89	243.39	202.61	190.60	232.07	190.41	0.98%
YoY %	4.17%	-20.34%	20.13%	6.30%	-17.87%	21.88%	-	-
Horiz. %	106.08%	101.83%	127.82%	106.41%	100.10%	121.88%	100.00%	-
EPS	17.95	4.65	0.62	10.41	52.45	22.77	30.91	-8.65%
YoY %	286.02%	650.00%	-94.04%	-80.15%	130.35%	-26.33%	-	-
Horiz. %	58.07%	15.04%	2.01%	33.68%	169.69%	73.67%	100.00%	-
DPS	4.00	4.00	10.00	6.00	6.01	10.52	11.02	-15.53%
YoY %	0.00%	-60.00%	66.67%	-0.17%	-42.87%	-4.54%	-	-
Horiz. %	36.30%	36.30%	90.74%	54.45%	54.54%	95.46%	100.00%	-
NAPS	6.1483	6.2383	6.489	5.9393	5.9619	5.5018	5.3312	2.40%
YoY %	-1.44%	-3.86%	9.26%	-0.38%	8.36%	3.20%	-	-
Horiz. %	115.33%	117.01%	121.72%	111.41%	111.83%	103.20%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	4.59	4.16	4.90	4.79	5.00	6.20	5.74	-
P/RPS	2.27	2.14	2.01	2.36	2.63	2.68	3.02	-4.64%
YoY %	6.07%	6.47%	-14.83%	-10.27%	-1.87%	-11.26%	-	-
Horiz. %	75.17%	70.86%	66.56%	78.15%	87.09%	88.74%	100.00%	-
P/EPS	25.57	89.52	787.14	46.02	9.55	27.29	18.61	5.43%
YoY %	-71.44%	-88.63%	1,610.43%	381.88%	-65.01%	46.64%	-	-
Horiz. %	137.40%	481.03%	4,229.66%	247.29%	51.32%	146.64%	100.00%	-
EY	3.91	1.12	0.13	2.17	10.47	3.66	5.37	-5.14%
YoY %	249.11%	761.54%	-94.01%	-79.27%	186.07%	-31.84%	-	-
Horiz. %	72.81%	20.86%	2.42%	40.41%	194.97%	68.16%	100.00%	-
DY	0.87	0.96	2.04	1.25	1.20	1.69	1.92	-12.35%
YoY %	-9.38%	-52.94%	63.20%	4.17%	-28.99%	-11.98%	-	-
Horiz. %	45.31%	50.00%	106.25%	65.10%	62.50%	88.02%	100.00%	-
P/NAPS	0.75	0.67	0.76	0.81	0.84	1.13	1.08	-5.89%
YoY %	11.94%	-11.84%	-6.17%	-3.57%	-25.66%	4.63%	-	-
Horiz. %	69.44%	62.04%	70.37%	75.00%	77.78%	104.63%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	29/11/18	29/11/17	29/11/16	27/11/15	27/11/14	27/11/13	-
Price	4.60	4.05	4.60	4.72	5.13	5.93	7.48	-
P/RPS	2.28	2.09	1.89	2.33	2.70	2.56	3.94	-8.70%
YoY %	9.09%	10.58%	-18.88%	-13.70%	5.47%	-35.03%	-	-
Horiz. %	57.87%	53.05%	47.97%	59.14%	68.53%	64.97%	100.00%	-
P/EPS	25.63	87.15	738.95	45.35	9.80	26.10	24.25	0.92%
YoY %	-70.59%	-88.21%	1,529.44%	362.76%	-62.45%	7.63%	-	-
Horiz. %	105.69%	359.38%	3,047.22%	187.01%	40.41%	107.63%	100.00%	-
EY	3.90	1.15	0.14	2.21	10.20	3.83	4.12	-0.91%
YoY %	239.13%	721.43%	-93.67%	-78.33%	166.32%	-7.04%	-	-
Horiz. %	94.66%	27.91%	3.40%	53.64%	247.57%	92.96%	100.00%	-
DY	0.87	0.99	2.17	1.27	1.17	1.77	1.47	-8.36%
YoY %	-12.12%	-54.38%	70.87%	8.55%	-33.90%	20.41%	-	-
Horiz. %	59.18%	67.35%	147.62%	86.39%	79.59%	120.41%	100.00%	-
P/NAPS	0.75	0.65	0.71	0.79	0.86	1.08	1.41	-9.98%
YoY %	15.38%	-8.45%	-10.13%	-8.14%	-20.37%	-23.40%	-	-
Horiz. %	53.19%	46.10%	50.35%	56.03%	60.99%	76.60%	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