[KSENG] YoY Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	226,618	242,364	335,542	268,961	235,391	360,109	337,253	-6.40%
YoY %	-6.50%	-27.77%	24.75%	14.26%	-34.63%	6.78%	-	-
Horiz. %	67.20%	71.86%	99.49%	79.75%	69.80%	106.78%	100.00%	-
PBT	48,771	17,434	33,606	279,887	37,649	21,575	31,095	7.78%
YoY %	179.75%	-48.12%	-87.99%	643.41%	74.50%	-30.62%	-	-
Horiz. %	156.85%	56.07%	108.08%	900.10%	121.08%	69.38%	100.00%	-
Tax	-7,936	1,913	-8,435	-4,943	-7,618	-10,806	-9,785	-3.42%
YoY %	-514.85%	122.68%	-70.65%	35.11%	29.50%	-10.43%	-	-
Horiz. %	81.10%	-19.55%	86.20%	50.52%	77.85%	110.43%	100.00%	-
NP	40,835	19,347	25,171	274,944	30,031	10,769	21,310	11.43%
YoY %	111.07%	-23.14%	-90.85%	815.53%	178.87%	-49.47%	-	-
Horiz. %	191.62%	90.79%	118.12%	1,290.21%	140.92%	50.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,559	19,068	24,889	274,520	26,240	10,733	21,319	12.19%
YoY %	123.20%	-23.39%	-90.93%	946.19%	144.48%	-49.66%	-	-
Horiz. %	199.63%	89.44%	116.75%	1,287.68%	123.08%	50.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.27%	-10.97%	25.10%	1.77%	20.23%	50.09%	31.47%	-
YoY %	248.31%	-143.71%	1,318.08%	-91.25%	-59.61%	59.17%	-	-
Horiz. %	51.70%	-34.86%	79.76%	5.62%	64.28%	159.17%	100.00%	-
Total Cost	185,783	223,017	310,371	-5,983	205,360	349,340	315,943	-8.46%
YoY %	-16.70%	-28.15%	5,287.55%	-102.91%	-41.21%	10.57%	-	-
Horiz. %	58.80%	70.59%	98.24%	-1.89%	65.00%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,915,515	1,809,477	1,764,921	1,740,589	1,173,138	1,126,006	1,070,740	10.16%
YoY %	5.86%	2.52%	1.40%	48.37%	4.19%	5.16%	-	-
Horiz. %	178.90%	168.99%	164.83%	162.56%	109.56%	105.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	18,002	14,418	14,407	9,576	9,576	10,780	9,581	11.07%
YoY %	24.86%	0.08%	50.45%	0.00%	-11.17%	12.51%	-	-
Horiz. %	187.89%	150.49%	150.37%	99.95%	99.95%	112.51%	100.00%	-
Div Payout %	42.30%	75.61%	57.89%	3.49%	36.50%	100.45%	44.94%	-
YoY %	-44.06%	30.61%	1,558.74%	-90.44%	-63.66%	123.52%	-	-
Horiz. %	94.13%	168.25%	128.82%	7.77%	81.22%	223.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,915,515	1,809,477	1,764,921	1,740,589	1,173,138	1,126,006	1,070,740	10.16%
YoY %	5.86%	2.52%	1.40%	48.37%	4.19%	5.16%	-	-
Horiz. %	178.90%	168.99%	164.83%	162.56%	109.56%	105.16%	100.00%	-
NOSH	360,059	360,453	360,188	239,420	239,416	239,575	239,539	7.02%
YoY %	-0.11%	0.07%	50.44%	0.00%	-0.07%	0.02%	-	-
Horiz. %	150.31%	150.48%	150.37%	99.95%	99.95%	100.02%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	18.02%	7.98%	7.50%	102.22%	12.76%	2.99%	6.32%	-
YoY %	125.81%	6.40%	-92.66%	701.10%	326.76%	-52.69%	-	-
Horiz. %	285.13%	126.27%	118.67%	1,617.41%	201.90%	47.31%	100.00%	-
ROE	2.22%	1.05%	1.41%	15.77%	2.24%	0.95%	1.99%	-
YoY %	111.43%	-25.53%	-91.06%	604.02%	135.79%	-52.26%	-	-
Horiz. %	111.56%	52.76%	70.85%	792.46%	112.56%	47.74%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	62.94	67.24	93.16	112.34	98.32	150.31	140.79	-12.54%
YoY %	-6.40%	-27.82%	-17.07%	14.26%	-34.59%	6.76%	-	-
Horiz. %	44.70%	47.76%	66.17%	79.79%	69.83%	106.76%	100.00%	-
EPS	11.82	5.29	6.91	114.66	10.96	4.48	8.90	4.83%
YoY %	123.44%	-23.44%	-93.97%	946.17%	144.64%	-49.66%	-	-
Horiz. %	132.81%	59.44%	77.64%	1,288.31%	123.15%	50.34%	100.00%	-
DPS	5.00	4.00	4.00	4.00	4.00	4.50	4.00	3.78%
YoY %	25.00%	0.00%	0.00%	0.00%	-11.11%	12.50%	-	-
Horiz. %	125.00%	100.00%	100.00%	100.00%	100.00%	112.50%	100.00%	-
NAPS	5.32	5.02	4.90	7.27	4.90	4.70	4.47	2.94%
YoY %	5.98%	2.45%	-32.60%	48.37%	4.26%	5.15%	-	-
Horiz. %	119.02%	112.30%	109.62%	162.64%	109.62%	105.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,420
RPS	62.69	67.05	92.83	74.41	65.12	99.62	93.30	-6.40%
YoY %	-6.50%	-27.77%	24.75%	14.27%	-34.63%	6.77%	-	-
Horiz. %	67.19%	71.86%	99.50%	79.75%	69.80%	106.77%	100.00%	-
EPS	11.77	5.28	6.89	75.94	7.26	2.97	5.90	12.18%
YoY %	122.92%	-23.37%	-90.93%	946.01%	144.44%	-49.66%	-	-
Horiz. %	199.49%	89.49%	116.78%	1,287.12%	123.05%	50.34%	100.00%	-
DPS	4.98	3.99	3.99	2.65	2.65	2.98	2.65	11.07%
YoY %	24.81%	0.00%	50.57%	0.00%	-11.07%	12.45%	-	-
Horiz. %	187.92%	150.57%	150.57%	100.00%	100.00%	112.45%	100.00%	-
NAPS	5.2991	5.0058	4.8825	4.8152	3.2454	3.115	2.9621	10.16%
YoY %	5.86%	2.53%	1.40%	48.37%	4.19%	5.16%	-	-
Horiz. %	178.90%	168.99%	164.83%	162.56%	109.56%	105.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.74	3.88	3.74	3.77	2.54	2.53	2.97	-
P/RPS	9.12	5.77	4.01	3.36	2.58	1.68	2.11	27.60%
YoY %	58.06%	43.89%	19.35%	30.23%	53.57%	-20.38%	-	-
Horiz. %	432.23%	273.46%	190.05%	159.24%	122.27%	79.62%	100.00%	-
P/EPS	48.56	73.35	54.12	3.29	23.18	56.47	33.37	6.44%
YoY %	-33.80%	35.53%	1,544.98%	-85.81%	-58.95%	69.22%	-	-
Horiz. %	145.52%	219.81%	162.18%	9.86%	69.46%	169.22%	100.00%	-
EY	2.06	1.36	1.85	30.41	4.31	1.77	3.00	-6.06%
YoY %	51.47%	-26.49%	-93.92%	605.57%	143.50%	-41.00%	-	-
Horiz. %	68.67%	45.33%	61.67%	1,013.67%	143.67%	59.00%	100.00%	-
DY	0.87	1.03	1.07	1.06	1.57	1.78	1.35	-7.05%
YoY %	-15.53%	-3.74%	0.94%	-32.48%	-11.80%	31.85%	-	-
Horiz. %	64.44%	76.30%	79.26%	78.52%	116.30%	131.85%	100.00%	-
P/NAPS	1.08	0.77	0.76	0.52	0.52	0.54	0.66	8.54%
YoY %	40.26%	1.32%	46.15%	0.00%	-3.70%	-18.18%	-	-
Horiz. %	163.64%	116.67%	115.15%	78.79%	78.79%	81.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/11/12	29/11/11	29/11/10	19/11/09	24/11/08	28/11/07	-
Price	7.48	3.89	3.74	4.00	2.65	1.93	3.12	-
P/RPS	11.88	5.79	4.01	3.56	2.70	1.28	2.22	32.22%
YoY %	105.18%	44.39%	12.64%	31.85%	110.94%	-42.34%	-	-
Horiz. %	535.14%	260.81%	180.63%	160.36%	121.62%	57.66%	100.00%	-
P/EPS	63.28	73.53	54.12	3.49	24.18	43.08	35.06	10.33%
YoY %	-13.94%	35.86%	1,450.72%	-85.57%	-43.87%	22.88%	-	-
Horiz. %	180.49%	209.73%	154.36%	9.95%	68.97%	122.88%	100.00%	-
EY	1.58	1.36	1.85	28.67	4.14	2.32	2.85	-9.35%
YoY %	16.18%	-26.49%	-93.55%	592.51%	78.45%	-18.60%	-	-
Horiz. %	55.44%	47.72%	64.91%	1,005.96%	145.26%	81.40%	100.00%	-
DY	0.67	1.03	1.07	1.00	1.51	2.33	1.28	-10.21%
YoY %	-34.95%	-3.74%	7.00%	-33.77%	-35.19%	82.03%	-	-
Horiz. %	52.34%	80.47%	83.59%	78.12%	117.97%	182.03%	100.00%	-
P/NAPS	1.41	0.77	0.76	0.55	0.54	0.41	0.70	12.36%
YoY %	83.12%	1.32%	38.18%	1.85%	31.71%	-41.43%	-	-
Horiz. %	201.43%	110.00%	108.57%	78.57%	77.14%	58.57%	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