[KSENG] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Cumulative Result
Revenue	1,055,898	1,254,961	1,018,862	913,156	1,380,692	1,117,708	819,854	4.30%
YoY %	-15.86%	23.17%	11.58%	-33.86%	23.53%	36.33%	-	-
Horiz. %	128.79%	153.07%	124.27%	111.38%	168.41%	136.33%	100.00%	-
PBT	98,794	95,751	356,405	123,467	102,028	117,832	79,992	3.57%
YoY %	3.18%	-73.13%	188.66%	21.01%	-13.41%	47.30%	-	-
Horiz. %	123.50%	119.70%	445.55%	154.35%	127.55%	147.30%	100.00%	-
Tax	-16,794	-20,839	-22,749	-24,512	-33,348	-31,678	-21,342	-3.91%
YoY %	19.41%	8.40%	7.19%	26.50%	-5.27%	-48.43%	-	-
Horiz. %	78.69%	97.64%	106.59%	114.85%	156.26%	148.43%	100.00%	-
NP	82,000	74,912	333,656	98,955	68,680	86,154	58,650	5.73%
YoY %	9.46%	-77.55%	237.18%	44.08%	-20.28%	46.90%	-	-
Horiz. %	139.81%	127.73%	568.89%	168.72%	117.10%	146.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,658	74,648	331,646	100,610	61,888	84,426	54,400	7.21%
YoY %	10.73%	-77.49%	229.64%	62.57%	-26.70%	55.19%	-	-
Horiz. %	151.94%	137.22%	609.64%	184.94%	113.76%	155.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.00%	21.76%	6.38%	19.85%	32.69%	26.88%	26.68%	-
YoY %	-21.88%	241.07%	-67.86%	-39.28%	21.61%	0.75%	-	-
Horiz. %	63.72%	81.56%	23.91%	74.40%	122.53%	100.75%	100.00%	-
Total Cost	973,898	1,180,049	685,206	814,201	1,312,012	1,031,554	761,204	4.18%
YoY %	-17.47%	72.22%	-15.84%	-37.94%	27.19%	35.52%	-	-
Horiz. %	127.94%	155.02%	90.02%	106.96%	172.36%	135.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,840,690	1,771,674	1,824,404	1,192,379	1,118,332	1,077,682	1,039,670	9.97%
YoY %	3.90%	-2.89%	53.01%	6.62%	3.77%	3.66%	-	-
Horiz. %	177.05%	170.41%	175.48%	114.69%	107.57%	103.66%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	36,021	36,009	23,942	23,943	29,933	27,540	25,153	6.16%
YoY %	0.03%	50.40%	-0.00%	-20.01%	8.69%	9.49%	-	-
Horiz. %	143.21%	143.16%	95.19%	95.19%	119.00%	109.49%	100.00%	-
Div Payout %	43.58%	48.24%	7.22%	23.80%	48.37%	32.62%	46.24%	-
YoY %	-9.66%	568.14%	-69.66%	-50.80%	48.28%	-29.46%	-	-
Horiz. %	94.25%	104.33%	15.61%	51.47%	104.61%	70.54%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	1,840,690	1,771,674	1,824,404	1,192,379	1,118,332	1,077,682	1,039,670	9.97%
YoY %	3.90%	-2.89%	53.01%	6.62%	3.77%	3.66%	-	-
Horiz. %	177.05%	170.41%	175.48%	114.69%	107.57%	103.66%	100.00%	-
NOSH	360,213	360,096	239,423	239,433	239,471	239,485	239,555	7.02%
YoY %	0.03%	50.40%	-0.00%	-0.02%	-0.01%	-0.03%	-	-
Horiz. %	150.37%	150.32%	99.94%	99.95%	99.96%	99.97%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	7.77%	5.97%	32.75%	10.84%	4.97%	7.71%	7.15%	-
YoY %	30.15%	-81.77%	202.12%	118.11%	-35.54%	7.83%	-	-
Horiz. %	108.67%	83.50%	458.04%	151.61%	69.51%	107.83%	100.00%	-
ROE	4.49%	4.21%	18.18%	8.44%	5.53%	7.83%	5.23%	-
YoY %	6.65%	-76.84%	115.40%	52.62%	-29.37%	49.71%	-	-
Horiz. %	85.85%	80.50%	347.61%	161.38%	105.74%	149.71%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	293.13	348.51	425.55	381.38	576.56	466.71	342.24	-2.54%
YoY %	-15.89%	-18.10%	11.58%	-33.85%	23.54%	36.37%	-	-
Horiz. %	85.65%	101.83%	124.34%	111.44%	168.47%	136.37%	100.00%	-
EPS	22.95	20.73	92.25	42.02	25.84	35.25	22.71	0.17%
YoY %	10.71%	-77.53%	119.54%	62.62%	-26.70%	55.22%	-	-
Horiz. %	101.06%	91.28%	406.21%	185.03%	113.78%	155.22%	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	5.11	4.92	7.62	4.98	4.67	4.50	4.34	2.75%
YoY %	3.86%	-35.43%	53.01%	6.64%	3.78%	3.69%	-	-
Horiz. %	117.74%	113.36%	175.58%	114.75%	107.60%	103.69%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,519
RPS	293.79	349.17	283.48	254.07	384.15	310.98	228.11	4.30%
YoY %	-15.86%	23.17%	11.58%	-33.86%	23.53%	36.33%	-	-
Horiz. %	128.79%	153.07%	124.27%	111.38%	168.41%	136.33%	100.00%	-
EPS	23.00	20.77	92.27	27.99	17.22	23.49	15.14	7.21%
YoY %	10.74%	-77.49%	229.65%	62.54%	-26.69%	55.15%	-	-
Horiz. %	151.92%	137.19%	609.45%	184.87%	113.74%	155.15%	100.00%	-
DPS	10.02	10.02	6.66	6.66	8.33	7.66	7.00	6.15%
YoY %	0.00%	50.45%	0.00%	-20.05%	8.75%	9.43%	-	-
Horiz. %	143.14%	143.14%	95.14%	95.14%	119.00%	109.43%	100.00%	-
NAPS	5.1214	4.9294	5.0761	3.3176	3.1116	2.9985	2.8927	9.97%
YoY %	3.89%	-2.89%	53.01%	6.62%	3.77%	3.66%	-	-
Horiz. %	177.05%	170.41%	175.48%	114.69%	107.57%	103.66%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	4.56	3.95	4.50	2.60	1.93	3.25	2.25	-
P/RPS	1.56	1.13	1.06	0.68	0.33	0.70	0.66	15.40%
YoY %	38.05%	6.60%	55.88%	106.06%	-52.86%	6.06%	-	-
Horiz. %	236.36%	171.21%	160.61%	103.03%	50.00%	106.06%	100.00%	-
P/EPS	19.87	19.05	3.25	6.19	7.47	9.22	9.91	12.28%
YoY %	4.30%	486.15%	-47.50%	-17.14%	-18.98%	-6.96%	-	-
Horiz. %	200.50%	192.23%	32.80%	62.46%	75.38%	93.04%	100.00%	-
EY	5.03	5.25	30.78	16.16	13.39	10.85	10.09	-10.94%
YoY %	-4.19%	-82.94%	90.47%	20.69%	23.41%	7.53%	-	-
Horiz. %	49.85%	52.03%	305.05%	160.16%	132.71%	107.53%	100.00%	-
DY	2.19	2.53	2.22	3.85	6.48	3.54	4.67	-11.84%
YoY %	-13.44%	13.96%	-42.34%	-40.59%	83.05%	-24.20%	-	-
Horiz. %	46.90%	54.18%	47.54%	82.44%	138.76%	75.80%	100.00%	-
P/NAPS	0.89	0.80	0.59	0.52	0.41	0.72	0.52	9.36%
YoY %	11.25%	35.59%	13.46%	26.83%	-43.06%	38.46%	-	-
Horiz. %	171.15%	153.85%	113.46%	100.00%	78.85%	138.46%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/13	27/02/12	24/02/11	25/02/10	25/02/09	26/02/08	27/02/07	-
Price	4.18	4.16	4.35	2.73	2.00	2.99	3.04	-
P/RPS	1.43	1.19	1.02	0.72	0.35	0.64	0.89	8.21%
YoY %	20.17%	16.67%	41.67%	105.71%	-45.31%	-28.09%	-	-
Horiz. %	160.67%	133.71%	114.61%	80.90%	39.33%	71.91%	100.00%	-
P/EPS	18.22	20.07	3.14	6.50	7.74	8.48	13.39	5.26%
YoY %	-9.22%	539.17%	-51.69%	-16.02%	-8.73%	-36.67%	-	-
Horiz. %	136.07%	149.89%	23.45%	48.54%	57.80%	63.33%	100.00%	-
EY	5.49	4.98	31.84	15.39	12.92	11.79	7.47	-4.99%
YoY %	10.24%	-84.36%	106.89%	19.12%	9.58%	57.83%	-	-
Horiz. %	73.49%	66.67%	426.24%	206.02%	172.96%	157.83%	100.00%	-
DY	2.39	2.40	2.30	3.66	6.25	3.85	3.45	-5.92%
YoY %	-0.42%	4.35%	-37.16%	-41.44%	62.34%	11.59%	-	-
Horiz. %	69.28%	69.57%	66.67%	106.09%	181.16%	111.59%	100.00%	-
P/NAPS	0.82	0.85	0.57	0.55	0.43	0.66	0.70	2.66%
YoY %	-3.53%	49.12%	3.64%	27.91%	-34.85%	-5.71%	-	-
Horiz. %	117.14%	121.43%	81.43%	78.57%	61.43%	94.29%	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