[KSENG] YoY Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Quarter Result
Revenue	242,364	335,542	268,961	235,391	360,109	337,253	215,148	2.00%
YoY %	-27.77%	24.75%	14.26%	-34.63%	6.78%	56.75%	-	-
Horiz. %	112.65%	155.96%	125.01%	109.41%	167.38%	156.75%	100.00%	-
PBT	17,434	33,606	279,887	37,649	21,575	31,095	19,054	-1.46%
YoY %	-48.12%	-87.99%	643.41%	74.50%	-30.62%	63.19%	-	-
Horiz. %	91.50%	176.37%	1,468.91%	197.59%	113.23%	163.19%	100.00%	-
Tax	1,913	-8,435	-4,943	-7,618	-10,806	-9,785	-4,337	-
YoY %	122.68%	-70.65%	35.11%	29.50%	-10.43%	-125.62%	-	-
Horiz. %	-44.11%	194.49%	113.97%	175.65%	249.16%	225.62%	100.00%	-
NP	19,347	25,171	274,944	30,031	10,769	21,310	14,717	4.66%
YoY %	-23.14%	-90.85%	815.53%	178.87%	-49.47%	44.80%	-	-
Horiz. %	131.46%	171.03%	1,868.21%	204.06%	73.17%	144.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,068	24,889	274,520	26,240	10,733	21,319	14,509	4.65%
YoY %	-23.39%	-90.93%	946.19%	144.48%	-49.66%	46.94%	-	-
Horiz. %	131.42%	171.54%	1,892.07%	180.85%	73.97%	146.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.97%	25.10%	1.77%	20.23%	50.09%	31.47%	22.76%	-
YoY %	-143.71%	1,318.08%	-91.25%	-59.61%	59.17%	38.27%	-	-
Horiz. %	-48.20%	110.28%	7.78%	88.88%	220.08%	138.27%	100.00%	-
Total Cost	223,017	310,371	-5,983	205,360	349,340	315,943	200,431	1.79%
YoY %	-28.15%	5,287.55%	-102.91%	-41.21%	10.57%	57.63%	-	-
Horiz. %	111.27%	154.85%	-2.99%	102.46%	174.29%	157.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,809,477	1,764,921	1,740,589	1,173,138	1,126,006	1,070,740	1,024,728	9.93%
YoY %	2.52%	1.40%	48.37%	4.19%	5.16%	4.49%	-	-
Horiz. %	176.58%	172.23%	169.86%	114.48%	109.88%	104.49%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	14,418	14,407	9,576	9,576	10,780	9,581	9,576	7.05%
YoY %	0.08%	50.45%	0.00%	-11.17%	12.51%	0.05%	-	-
Horiz. %	150.56%	150.45%	100.00%	100.00%	112.57%	100.05%	100.00%	-
Div Payout %	75.61%	57.89%	3.49%	36.50%	100.45%	44.94%	66.01%	-
YoY %	30.61%	1,558.74%	-90.44%	-63.66%	123.52%	-31.92%	-	-
Horiz. %	114.54%	87.70%	5.29%	55.29%	152.17%	68.08%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,809,477	1,764,921	1,740,589	1,173,138	1,126,006	1,070,740	1,024,728	9.93%
YoY %	2.52%	1.40%	48.37%	4.19%	5.16%	4.49%	-	-
Horiz. %	176.58%	172.23%	169.86%	114.48%	109.88%	104.49%	100.00%	-
NOSH	360,453	360,188	239,420	239,416	239,575	239,539	239,422	7.05%
YoY %	0.07%	50.44%	0.00%	-0.07%	0.02%	0.05%	-	-
Horiz. %	150.55%	150.44%	100.00%	100.00%	100.06%	100.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.98%	7.50%	102.22%	12.76%	2.99%	6.32%	6.84%	-
YoY %	6.40%	-92.66%	701.10%	326.76%	-52.69%	-7.60%	-	-
Horiz. %	116.67%	109.65%	1,494.44%	186.55%	43.71%	92.40%	100.00%	-
ROE	1.05%	1.41%	15.77%	2.24%	0.95%	1.99%	1.42%	-
YoY %	-25.53%	-91.06%	604.02%	135.79%	-52.26%	40.14%	-	-
Horiz. %	73.94%	99.30%	1,110.56%	157.75%	66.90%	140.14%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	67.24	93.16	112.34	98.32	150.31	140.79	89.86	-4.71%
YoY %	-27.82%	-17.07%	14.26%	-34.59%	6.76%	56.68%	-	-
Horiz. %	74.83%	103.67%	125.02%	109.41%	167.27%	156.68%	100.00%	-
EPS	5.29	6.91	114.66	10.96	4.48	8.90	6.06	-2.23%
YoY %	-23.44%	-93.97%	946.17%	144.64%	-49.66%	46.86%	-	-
Horiz. %	87.29%	114.03%	1,892.08%	180.86%	73.93%	146.86%	100.00%	-
DPS	4.00	4.00	4.00	4.00	4.50	4.00	4.00	0.00%
YoY %	0.00%	0.00%	0.00%	-11.11%	12.50%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	112.50%	100.00%	100.00%	-
NAPS	5.02	4.90	7.27	4.90	4.70	4.47	4.28	2.69%
YoY %	2.45%	-32.60%	48.37%	4.26%	5.15%	4.44%	-	-
Horiz. %	117.29%	114.49%	169.86%	114.49%	109.81%	104.44%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,416
RPS	67.43	93.36	74.83	65.49	100.19	93.83	59.86	2.00%
YoY %	-27.77%	24.76%	14.26%	-34.63%	6.78%	56.75%	-	-
Horiz. %	112.65%	155.96%	125.01%	109.41%	167.37%	156.75%	100.00%	-
EPS	5.31	6.92	76.38	7.30	2.99	5.93	4.04	4.65%
YoY %	-23.27%	-90.94%	946.30%	144.15%	-49.58%	46.78%	-	-
Horiz. %	131.44%	171.29%	1,890.59%	180.69%	74.01%	146.78%	100.00%	-
DPS	4.01	4.01	2.66	2.66	3.00	2.67	2.66	7.07%
YoY %	0.00%	50.75%	0.00%	-11.33%	12.36%	0.38%	-	-
Horiz. %	150.75%	150.75%	100.00%	100.00%	112.78%	100.38%	100.00%	-
NAPS	5.0346	4.9106	4.8429	3.2641	3.1329	2.9791	2.8511	9.93%
YoY %	2.53%	1.40%	48.37%	4.19%	5.16%	4.49%	-	-
Horiz. %	176.58%	172.24%	169.86%	114.49%	109.88%	104.49%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	3.88	3.74	3.77	2.54	2.53	2.97	2.12	-
P/RPS	5.77	4.01	3.36	2.58	1.68	2.11	2.36	16.05%
YoY %	43.89%	19.35%	30.23%	53.57%	-20.38%	-10.59%	-	-
Horiz. %	244.49%	169.92%	142.37%	109.32%	71.19%	89.41%	100.00%	-
P/EPS	73.35	54.12	3.29	23.18	56.47	33.37	34.98	13.12%
YoY %	35.53%	1,544.98%	-85.81%	-58.95%	69.22%	-4.60%	-	-
Horiz. %	209.69%	154.72%	9.41%	66.27%	161.44%	95.40%	100.00%	-
EY	1.36	1.85	30.41	4.31	1.77	3.00	2.86	-11.64%
YoY %	-26.49%	-93.92%	605.57%	143.50%	-41.00%	4.90%	-	-
Horiz. %	47.55%	64.69%	1,063.29%	150.70%	61.89%	104.90%	100.00%	-
DY	1.03	1.07	1.06	1.57	1.78	1.35	1.89	-9.61%
YoY %	-3.74%	0.94%	-32.48%	-11.80%	31.85%	-28.57%	-	-
Horiz. %	54.50%	56.61%	56.08%	83.07%	94.18%	71.43%	100.00%	-
P/NAPS	0.77	0.76	0.52	0.52	0.54	0.66	0.50	7.45%
YoY %	1.32%	46.15%	0.00%	-3.70%	-18.18%	32.00%	-	-
Horiz. %	154.00%	152.00%	104.00%	104.00%	108.00%	132.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	29/11/11	29/11/10	19/11/09	24/11/08	28/11/07	23/11/06	-
Price	3.89	3.74	4.00	2.65	1.93	3.12	2.25	-
P/RPS	5.79	4.01	3.56	2.70	1.28	2.22	2.50	15.00%
YoY %	44.39%	12.64%	31.85%	110.94%	-42.34%	-11.20%	-	-
Horiz. %	231.60%	160.40%	142.40%	108.00%	51.20%	88.80%	100.00%	-
P/EPS	73.53	54.12	3.49	24.18	43.08	35.06	37.13	12.04%
YoY %	35.86%	1,450.72%	-85.57%	-43.87%	22.88%	-5.58%	-	-
Horiz. %	198.03%	145.76%	9.40%	65.12%	116.02%	94.42%	100.00%	-
EY	1.36	1.85	28.67	4.14	2.32	2.85	2.69	-10.73%
YoY %	-26.49%	-93.55%	592.51%	78.45%	-18.60%	5.95%	-	-
Horiz. %	50.56%	68.77%	1,065.80%	153.90%	86.25%	105.95%	100.00%	-
DY	1.03	1.07	1.00	1.51	2.33	1.28	1.78	-8.70%
YoY %	-3.74%	7.00%	-33.77%	-35.19%	82.03%	-28.09%	-	-
Horiz. %	57.87%	60.11%	56.18%	84.83%	130.90%	71.91%	100.00%	-
P/NAPS	0.77	0.76	0.55	0.54	0.41	0.70	0.53	6.41%
YoY %	1.32%	38.18%	1.85%	31.71%	-41.43%	32.08%	-	-
Horiz. %	145.28%	143.40%	103.77%	101.89%	77.36%	132.08%	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