[KSENG] YoY Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	236,311	407,786	257,586	216,447	241,930	242,923	178,563	4.77%
YoY %	-42.05%	58.31%	19.01%	-10.53%	-0.41%	36.04%	-	-
Horiz. %	132.34%	228.37%	144.25%	121.22%	135.49%	136.04%	100.00%	-
PBT	39,656	47,634	38,034	22,823	25,608	9,283	11,678	22.57%
YoY %	-16.75%	25.24%	66.65%	-10.88%	175.86%	-20.51%	-	-
Horiz. %	339.58%	407.90%	325.69%	195.44%	219.28%	79.49%	100.00%	-
Tax	-5,336	-11,859	-8,563	-6,961	-7,292	-3,984	-2,319	14.88%
YoY %	55.00%	-38.49%	-23.01%	4.54%	-83.03%	-71.80%	-	-
Horiz. %	230.10%	511.38%	369.25%	300.17%	314.45%	171.80%	100.00%	-
NP	34,320	35,775	29,471	15,862	18,316	5,299	9,359	24.15%
YoY %	-4.07%	21.39%	85.80%	-13.40%	245.65%	-43.38%	-	-
Horiz. %	366.71%	382.25%	314.89%	169.48%	195.70%	56.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,192	34,435	29,767	14,605	16,828	5,299	9,359	24.07%
YoY %	-0.71%	15.68%	103.81%	-13.21%	217.57%	-43.38%	-	-
Horiz. %	365.34%	367.93%	318.06%	156.05%	179.81%	56.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.46%	24.90%	22.51%	30.50%	28.48%	42.92%	19.86%	-
YoY %	-45.94%	10.62%	-26.20%	7.09%	-33.64%	116.11%	-	-
Horiz. %	67.77%	125.38%	113.34%	153.58%	143.40%	216.11%	100.00%	-
Total Cost	201,991	372,011	228,115	200,585	223,614	237,624	169,204	2.99%
YoY %	-45.70%	63.08%	13.72%	-10.30%	-5.90%	40.44%	-	-
Horiz. %	119.38%	219.86%	134.82%	118.55%	132.16%	140.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,156,494	1,111,115	1,056,058	1,017,561	944,477	918,333	914,302	3.99%
YoY %	4.08%	5.21%	3.78%	7.74%	2.85%	0.44%	-	-
Horiz. %	126.49%	121.53%	115.50%	111.29%	103.30%	100.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	14,366	19,157	17,960	15,562	14,382	7,193	9,598	6.94%
YoY %	-25.01%	6.66%	15.41%	8.20%	99.94%	-25.06%	-	-
Horiz. %	149.68%	199.59%	187.12%	162.14%	149.84%	74.94%	100.00%	-
Div Payout %	42.02%	55.63%	60.34%	106.56%	85.47%	135.75%	102.56%	-
YoY %	-24.47%	-7.81%	-43.37%	24.68%	-37.04%	32.36%	-	-
Horiz. %	40.97%	54.24%	58.83%	103.90%	83.34%	132.36%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	1,156,494	1,111,115	1,056,058	1,017,561	944,477	918,333	914,302	3.99%
YoY %	4.08%	5.21%	3.78%	7.74%	2.85%	0.44%	-	-
Horiz. %	126.49%	121.53%	115.50%	111.29%	103.30%	100.44%	100.00%	-
NOSH	239,439	239,464	239,469	239,426	239,715	239,773	239,974	-0.03%
YoY %	-0.01%	-0.00%	0.02%	-0.12%	-0.02%	-0.08%	-	-
Horiz. %	99.78%	99.79%	99.79%	99.77%	99.89%	99.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	14.52%	8.77%	11.44%	7.33%	7.57%	2.18%	5.24%	-
YoY %	65.56%	-23.34%	56.07%	-3.17%	247.25%	-58.40%	-	-
Horiz. %	277.10%	167.37%	218.32%	139.89%	144.47%	41.60%	100.00%	-
ROE	2.96%	3.10%	2.82%	1.44%	1.78%	0.58%	1.02%	-
YoY %	-4.52%	9.93%	95.83%	-19.10%	206.90%	-43.14%	-	-
Horiz. %	290.20%	303.92%	276.47%	141.18%	174.51%	56.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	98.69	170.29	107.57	90.40	100.92	101.31	74.41	4.81%
YoY %	-42.05%	58.31%	18.99%	-10.42%	-0.38%	36.15%	-	-
Horiz. %	132.63%	228.85%	144.56%	121.49%	135.63%	136.15%	100.00%	-
EPS	14.28	14.38	12.43	6.10	7.02	2.21	3.90	24.12%
YoY %	-0.70%	15.69%	103.77%	-13.11%	217.65%	-43.33%	-	-
Horiz. %	366.15%	368.72%	318.72%	156.41%	180.00%	56.67%	100.00%	-
DPS	6.00	8.00	7.50	6.50	6.00	3.00	4.00	6.98%
YoY %	-25.00%	6.67%	15.38%	8.33%	100.00%	-25.00%	-	-
Horiz. %	150.00%	200.00%	187.50%	162.50%	150.00%	75.00%	100.00%	-
NAPS	4.83	4.64	4.41	4.25	3.94	3.83	3.81	4.02%
YoY %	4.09%	5.22%	3.76%	7.87%	2.87%	0.52%	-	-
Horiz. %	126.77%	121.78%	115.75%	111.55%	103.41%	100.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 239,426
RPS	65.75	113.46	71.67	60.22	67.31	67.59	49.68	4.77%
YoY %	-42.05%	58.31%	19.01%	-10.53%	-0.41%	36.05%	-	-
Horiz. %	132.35%	228.38%	144.26%	121.22%	135.49%	136.05%	100.00%	-
EPS	9.51	9.58	8.28	4.06	4.68	1.47	2.60	24.10%
YoY %	-0.73%	15.70%	103.94%	-13.25%	218.37%	-43.46%	-	-
Horiz. %	365.77%	368.46%	318.46%	156.15%	180.00%	56.54%	100.00%	-
DPS	4.00	5.33	5.00	4.33	4.00	2.00	2.67	6.96%
YoY %	-24.95%	6.60%	15.47%	8.25%	100.00%	-25.09%	-	-
Horiz. %	149.81%	199.63%	187.27%	162.17%	149.81%	74.91%	100.00%	-
NAPS	3.2177	3.0915	2.9383	2.8312	2.6278	2.5551	2.5439	3.99%
YoY %	4.08%	5.21%	3.78%	7.74%	2.85%	0.44%	-	-
Horiz. %	126.49%	121.53%	115.50%	111.29%	103.30%	100.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.41	2.89	3.25	2.13	1.33	1.24	0.87	-
P/RPS	2.44	1.70	3.02	2.36	1.32	1.22	1.17	13.01%
YoY %	43.53%	-43.71%	27.97%	78.79%	8.20%	4.27%	-	-
Horiz. %	208.55%	145.30%	258.12%	201.71%	112.82%	104.27%	100.00%	-
P/EPS	16.88	20.10	26.15	34.92	18.95	56.11	22.31	-4.53%
YoY %	-16.02%	-23.14%	-25.11%	84.27%	-66.23%	151.50%	-	-
Horiz. %	75.66%	90.09%	117.21%	156.52%	84.94%	251.50%	100.00%	-
EY	5.93	4.98	3.82	2.86	5.28	1.78	4.48	4.77%
YoY %	19.08%	30.37%	33.57%	-45.83%	196.63%	-60.27%	-	-
Horiz. %	132.37%	111.16%	85.27%	63.84%	117.86%	39.73%	100.00%	-
DY	2.49	2.77	2.31	3.05	4.51	2.42	4.60	-9.71%
YoY %	-10.11%	19.91%	-24.26%	-32.37%	86.36%	-47.39%	-	-
Horiz. %	54.13%	60.22%	50.22%	66.30%	98.04%	52.61%	100.00%	-
P/NAPS	0.50	0.62	0.74	0.50	0.34	0.32	0.23	13.80%
YoY %	-19.35%	-16.22%	48.00%	47.06%	6.25%	39.13%	-	-
Horiz. %	217.39%	269.57%	321.74%	217.39%	147.83%	139.13%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	12/09/08	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	-
Price	2.53	2.57	2.93	2.21	1.35	1.20	0.97	-
P/RPS	2.56	1.51	2.72	2.44	1.34	1.18	1.30	11.94%
YoY %	69.54%	-44.49%	11.48%	82.09%	13.56%	-9.23%	-	-
Horiz. %	196.92%	116.15%	209.23%	187.69%	103.08%	90.77%	100.00%	-
P/EPS	17.72	17.87	23.57	36.23	19.23	54.30	24.87	-5.48%
YoY %	-0.84%	-24.18%	-34.94%	88.40%	-64.59%	118.34%	-	-
Horiz. %	71.25%	71.85%	94.77%	145.68%	77.32%	218.34%	100.00%	-
EY	5.64	5.60	4.24	2.76	5.20	1.84	4.02	5.80%
YoY %	0.71%	32.08%	53.62%	-46.92%	182.61%	-54.23%	-	-
Horiz. %	140.30%	139.30%	105.47%	68.66%	129.35%	45.77%	100.00%	-
DY	2.37	3.11	2.56	2.94	4.44	2.50	4.12	-8.79%
YoY %	-23.79%	21.48%	-12.93%	-33.78%	77.60%	-39.32%	-	-
Horiz. %	57.52%	75.49%	62.14%	71.36%	107.77%	60.68%	100.00%	-
P/NAPS	0.52	0.55	0.66	0.52	0.34	0.31	0.25	12.96%
YoY %	-5.45%	-16.67%	26.92%	52.94%	9.68%	24.00%	-	-
Horiz. %	208.00%	220.00%	264.00%	208.00%	136.00%	124.00%	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