[KSENG] YoY Quarter Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	216,447	241,930	242,923	178,563	124,496	118,557	136,453	7.98%
YoY %	-10.53%	-0.41%	36.04%	43.43%	5.01%	-13.12%	-	-
Horiz. %	158.62%	177.30%	178.03%	130.86%	91.24%	86.88%	100.00%	-
PBT	22,823	25,608	9,283	11,678	11,821	5,857	309	104.76%
YoY %	-10.88%	175.86%	-20.51%	-1.21%	101.83%	1,795.47%	-	-
Horiz. %	7,386.08%	8,287.38%	3,004.21%	3,779.29%	3,825.57%	1,895.47%	100.00%	-
Tax	-6,961	-7,292	-3,984	-2,319	-4,161	-1,748	-309	68.01%
YoY %	4.54%	-83.03%	-71.80%	44.27%	-138.04%	-465.70%	-	-
Horiz. %	2,252.75%	2,359.87%	1,289.32%	750.49%	1,346.60%	565.70%	100.00%	-
NP	15,862	18,316	5,299	9,359	7,660	4,109	0	-
YoY %	-13.40%	245.65%	-43.38%	22.18%	86.42%	0.00%	-	-
Horiz. %	386.03%	445.75%	128.96%	227.77%	186.42%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,605	16,828	5,299	9,359	7,660	4,109	-1,555	-
YoY %	-13.21%	217.57%	-43.38%	22.18%	86.42%	364.24%	-	-
Horiz. %	-939.23%	-1,082.19%	-340.77%	-601.86%	-492.60%	-264.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.50%	28.48%	42.92%	19.86%	35.20%	29.84%	100.00%	-
YoY %	7.09%	-33.64%	116.11%	-43.58%	17.96%	-70.16%	-	-
Horiz. %	30.50%	28.48%	42.92%	19.86%	35.20%	29.84%	100.00%	-
Total Cost	200,585	223,614	237,624	169,204	116,836	114,448	136,453	6.62%
YoY %	-10.30%	-5.90%	40.44%	44.82%	2.09%	-16.13%	-	-
Horiz. %	147.00%	163.88%	174.14%	124.00%	85.62%	83.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,017,561	944,477	918,333	914,302	908,132	897,623	886,062	2.33%
YoY %	7.74%	2.85%	0.44%	0.68%	1.17%	1.30%	-	-
Horiz. %	114.84%	106.59%	103.64%	103.19%	102.49%	101.30%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	15,562	14,382	7,193	9,598	7,249	7,251	7,176	13.76%
YoY %	8.20%	99.94%	-25.06%	32.40%	-0.03%	1.05%	-	-
Horiz. %	216.86%	200.42%	100.24%	133.75%	101.02%	101.05%	100.00%	-
Div Payout %	106.56%	85.47%	135.75%	102.56%	94.64%	176.47%	0.00%	-
YoY %	24.68%	-37.04%	32.36%	8.37%	-46.37%	0.00%	-	-
Horiz. %	60.38%	48.43%	76.93%	58.12%	53.63%	100.00%	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	1,017,561	944,477	918,333	914,302	908,132	897,623	886,062	2.33%
YoY %	7.74%	2.85%	0.44%	0.68%	1.17%	1.30%	-	-
Horiz. %	114.84%	106.59%	103.64%	103.19%	102.49%	101.30%	100.00%	-
NOSH	239,426	239,715	239,773	239,974	241,640	241,705	239,230	0.01%
YoY %	-0.12%	-0.02%	-0.08%	-0.69%	-0.03%	1.03%	-	-
Horiz. %	100.08%	100.20%	100.23%	100.31%	101.01%	101.03%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	7.33%	7.57%	2.18%	5.24%	6.15%	3.47%	0.00%	-
YoY %	-3.17%	247.25%	-58.40%	-14.80%	77.23%	0.00%	-	-
Horiz. %	211.24%	218.16%	62.82%	151.01%	177.23%	100.00%	-	-
ROE	1.44%	1.78%	0.58%	1.02%	0.84%	0.46%	-0.18%	-
YoY %	-19.10%	206.90%	-43.14%	21.43%	82.61%	355.56%	-	-
Horiz. %	-800.00%	-988.89%	-322.22%	-566.67%	-466.67%	-255.56%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	90.40	100.92	101.31	74.41	51.52	49.05	57.04	7.97%
YoY %	-10.42%	-0.38%	36.15%	44.43%	5.04%	-14.01%	-	-
Horiz. %	158.49%	176.93%	177.61%	130.45%	90.32%	85.99%	100.00%	-
EPS	6.10	7.02	2.21	3.90	3.17	1.70	-0.64	-
YoY %	-13.11%	217.65%	-43.33%	23.03%	86.47%	365.62%	-	-
Horiz. %	-953.12%	-1,096.87%	-345.31%	-609.38%	-495.31%	-265.62%	100.00%	-
DPS	6.50	6.00	3.00	4.00	3.00	3.00	3.00	13.74%
YoY %	8.33%	100.00%	-25.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	216.67%	200.00%	100.00%	133.33%	100.00%	100.00%	100.00%	-
NAPS	4.25	3.94	3.83	3.81	3.7582	3.7137	3.7038	2.31%
YoY %	7.87%	2.87%	0.52%	1.38%	1.20%	0.27%	-	-
Horiz. %	114.75%	106.38%	103.41%	102.87%	101.47%	100.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 239,974
RPS	59.88	66.93	67.20	49.40	34.44	32.80	37.75	7.98%
YoY %	-10.53%	-0.40%	36.03%	43.44%	5.00%	-13.11%	-	-
Horiz. %	158.62%	177.30%	178.01%	130.86%	91.23%	86.89%	100.00%	-
EPS	4.04	4.66	1.47	2.59	2.12	1.14	-0.43	-
YoY %	-13.30%	217.01%	-43.24%	22.17%	85.96%	365.12%	-	-
Horiz. %	-939.53%	-1,083.72%	-341.86%	-602.33%	-493.02%	-265.12%	100.00%	-
DPS	4.31	3.98	1.99	2.66	2.01	2.01	1.99	13.73%
YoY %	8.29%	100.00%	-25.19%	32.34%	0.00%	1.01%	-	-
Horiz. %	216.58%	200.00%	100.00%	133.67%	101.01%	101.01%	100.00%	-
NAPS	2.815	2.6128	2.5405	2.5294	2.5123	2.4832	2.4512	2.33%
YoY %	7.74%	2.85%	0.44%	0.68%	1.17%	1.31%	-	-
Horiz. %	114.84%	106.59%	103.64%	103.19%	102.49%	101.31%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.13	1.33	1.24	0.87	0.89	0.98	1.26	-
P/RPS	2.36	1.32	1.22	1.17	1.73	2.00	2.21	1.09%
YoY %	78.79%	8.20%	4.27%	-32.37%	-13.50%	-9.50%	-	-
Horiz. %	106.79%	59.73%	55.20%	52.94%	78.28%	90.50%	100.00%	-
P/EPS	34.92	18.95	56.11	22.31	28.08	57.65	-193.85	-
YoY %	84.27%	-66.23%	151.50%	-20.55%	-51.29%	129.74%	-	-
Horiz. %	-18.01%	-9.78%	-28.95%	-11.51%	-14.49%	-29.74%	100.00%	-
EY	2.86	5.28	1.78	4.48	3.56	1.73	-0.52	-
YoY %	-45.83%	196.63%	-60.27%	25.84%	105.78%	432.69%	-	-
Horiz. %	-550.00%	-1,015.38%	-342.31%	-861.54%	-684.62%	-332.69%	100.00%	-
DY	3.05	4.51	2.42	4.60	3.37	3.06	2.38	4.21%
YoY %	-32.37%	86.36%	-47.39%	36.50%	10.13%	28.57%	-	-
Horiz. %	128.15%	189.50%	101.68%	193.28%	141.60%	128.57%	100.00%	-
P/NAPS	0.50	0.34	0.32	0.23	0.24	0.26	0.34	6.63%
YoY %	47.06%	6.25%	39.13%	-4.17%	-7.69%	-23.53%	-	-
Horiz. %	147.06%	100.00%	94.12%	67.65%	70.59%	76.47%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	30/08/05	30/08/04	28/08/03	28/08/02	28/08/01	14/09/00	-
Price	2.21	1.35	1.20	0.97	0.92	0.93	1.10	-
P/RPS	2.44	1.34	1.18	1.30	1.79	1.90	1.93	3.98%
YoY %	82.09%	13.56%	-9.23%	-27.37%	-5.79%	-1.55%	-	-
Horiz. %	126.42%	69.43%	61.14%	67.36%	92.75%	98.45%	100.00%	-
P/EPS	36.23	19.23	54.30	24.87	29.02	54.71	-169.23	-
YoY %	88.40%	-64.59%	118.34%	-14.30%	-46.96%	132.33%	-	-
Horiz. %	-21.41%	-11.36%	-32.09%	-14.70%	-17.15%	-32.33%	100.00%	-
EY	2.76	5.20	1.84	4.02	3.45	1.83	-0.59	-
YoY %	-46.92%	182.61%	-54.23%	16.52%	88.52%	410.17%	-	-
Horiz. %	-467.80%	-881.36%	-311.86%	-681.36%	-584.75%	-310.17%	100.00%	-
DY	2.94	4.44	2.50	4.12	3.26	3.23	2.73	1.24%
YoY %	-33.78%	77.60%	-39.32%	26.38%	0.93%	18.32%	-	-
Horiz. %	107.69%	162.64%	91.58%	150.92%	119.41%	118.32%	100.00%	-
P/NAPS	0.52	0.34	0.31	0.25	0.24	0.25	0.30	9.59%
YoY %	52.94%	9.68%	24.00%	4.17%	-4.00%	-16.67%	-	-
Horiz. %	173.33%	113.33%	103.33%	83.33%	80.00%	83.33%	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