[KSENG] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	902,419	770,666	850,465	784,134	656,921	506,651	486,968	10.82%
YoY %	17.10%	-9.38%	8.46%	19.37%	29.66%	4.04%	-	-
Horiz. %	185.31%	158.26%	174.64%	161.02%	134.90%	104.04%	100.00%	-
PBT	98,218	110,376	69,640	43,985	31,913	24,979	29,369	22.27%
YoY %	-11.02%	58.50%	58.33%	37.83%	27.76%	-14.95%	-	-
Horiz. %	334.43%	375.82%	237.12%	149.77%	108.66%	85.05%	100.00%	-
Tax	-23,661	-14,349	-19,448	-13,541	-8,138	-9,199	-7,572	20.90%
YoY %	-64.90%	26.22%	-43.62%	-66.39%	11.53%	-21.49%	-	-
Horiz. %	312.48%	189.50%	256.84%	178.83%	107.47%	121.49%	100.00%	-
NP	74,557	96,027	50,192	30,444	23,775	15,780	21,797	22.73%
YoY %	-22.36%	91.32%	64.87%	28.05%	50.67%	-27.60%	-	-
Horiz. %	342.05%	440.55%	230.27%	139.67%	109.07%	72.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,854	91,339	48,704	30,444	23,775	15,780	21,797	21.98%
YoY %	-21.33%	87.54%	59.98%	28.05%	50.67%	-27.60%	-	-
Horiz. %	329.65%	419.04%	223.44%	139.67%	109.07%	72.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.09%	13.00%	27.93%	30.79%	25.50%	36.83%	25.78%	-
YoY %	85.31%	-53.46%	-9.29%	20.75%	-30.76%	42.86%	-	-
Horiz. %	93.44%	50.43%	108.34%	119.43%	98.91%	142.86%	100.00%	-
Total Cost	827,862	674,639	800,273	753,690	633,146	490,871	465,171	10.07%
YoY %	22.71%	-15.70%	6.18%	19.04%	28.98%	5.52%	-	-
Horiz. %	177.97%	145.03%	172.04%	162.02%	136.11%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,056,058	1,017,561	944,477	918,333	914,302	908,132	897,623	2.74%
YoY %	3.78%	7.74%	2.85%	0.44%	0.68%	1.17%	-	-
Horiz. %	117.65%	113.36%	105.22%	102.31%	101.86%	101.17%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	27,537	25,147	21,566	7,193	9,598	16,834	7,347	24.62%
YoY %	9.50%	16.60%	199.82%	-25.06%	-42.98%	129.13%	-	-
Horiz. %	374.81%	342.28%	293.53%	97.90%	130.64%	229.13%	100.00%	-
Div Payout %	38.32%	27.53%	44.28%	23.63%	40.37%	106.68%	33.71%	-
YoY %	39.19%	-37.83%	87.39%	-41.47%	-62.16%	216.46%	-	-
Horiz. %	113.68%	81.67%	131.36%	70.10%	119.76%	316.46%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,056,058	1,017,561	944,477	918,333	914,302	908,132	897,623	2.74%
YoY %	3.78%	7.74%	2.85%	0.44%	0.68%	1.17%	-	-
Horiz. %	117.65%	113.36%	105.22%	102.31%	101.86%	101.17%	100.00%	-
NOSH	239,469	239,426	239,715	239,773	239,974	241,640	241,705	-0.15%
YoY %	0.02%	-0.12%	-0.02%	-0.08%	-0.69%	-0.03%	-	-
Horiz. %	99.07%	99.06%	99.18%	99.20%	99.28%	99.97%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	8.26%	12.46%	5.90%	3.88%	3.62%	3.11%	4.48%	-
YoY %	-33.71%	111.19%	52.06%	7.18%	16.40%	-30.58%	-	-
Horiz. %	184.37%	278.12%	131.70%	86.61%	80.80%	69.42%	100.00%	-
ROE	6.80%	8.98%	5.16%	3.32%	2.60%	1.74%	2.43%	-
YoY %	-24.28%	74.03%	55.42%	27.69%	49.43%	-28.40%	-	-
Horiz. %	279.84%	369.55%	212.35%	136.63%	107.00%	71.60%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	376.84	321.88	354.78	327.03	273.75	209.67	201.47	10.99%
YoY %	17.07%	-9.27%	8.49%	19.46%	30.56%	4.07%	-	-
Horiz. %	187.05%	159.77%	176.10%	162.32%	135.88%	104.07%	100.00%	-
EPS	30.01	38.15	20.32	12.70	9.91	6.53	9.02	22.17%
YoY %	-21.34%	87.75%	60.00%	28.15%	51.76%	-27.61%	-	-
Horiz. %	332.71%	422.95%	225.28%	140.80%	109.87%	72.39%	100.00%	-
DPS	11.50	10.50	9.00	3.00	4.00	7.00	3.04	24.81%
YoY %	9.52%	16.67%	200.00%	-25.00%	-42.86%	130.26%	-	-
Horiz. %	378.29%	345.39%	296.05%	98.68%	131.58%	230.26%	100.00%	-
NAPS	4.41	4.25	3.94	3.83	3.81	3.7582	3.7137	2.90%
YoY %	3.76%	7.87%	2.87%	0.52%	1.38%	1.20%	-	-
Horiz. %	118.75%	114.44%	106.09%	103.13%	102.59%	101.20%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 239,773
RPS	251.08	214.42	236.63	218.17	182.78	140.97	135.49	10.82%
YoY %	17.10%	-9.39%	8.46%	19.36%	29.66%	4.04%	-	-
Horiz. %	185.31%	158.26%	174.65%	161.02%	134.90%	104.04%	100.00%	-
EPS	19.99	25.41	13.55	8.47	6.61	4.39	6.06	21.99%
YoY %	-21.33%	87.53%	59.98%	28.14%	50.57%	-27.56%	-	-
Horiz. %	329.87%	419.31%	223.60%	139.77%	109.08%	72.44%	100.00%	-
DPS	7.66	7.00	6.00	2.00	2.67	4.68	2.04	24.65%
YoY %	9.43%	16.67%	200.00%	-25.09%	-42.95%	129.41%	-	-
Horiz. %	375.49%	343.14%	294.12%	98.04%	130.88%	229.41%	100.00%	-
NAPS	2.9383	2.8312	2.6278	2.5551	2.5439	2.5267	2.4975	2.74%
YoY %	3.78%	7.74%	2.85%	0.44%	0.68%	1.17%	-	-
Horiz. %	117.65%	113.36%	105.22%	102.31%	101.86%	101.17%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.25	2.13	1.33	1.24	0.87	0.89	0.98	-
P/RPS	0.86	0.66	0.37	0.38	0.32	0.42	0.49	9.82%
YoY %	30.30%	78.38%	-2.63%	18.75%	-23.81%	-14.29%	-	-
Horiz. %	175.51%	134.69%	75.51%	77.55%	65.31%	85.71%	100.00%	-
P/EPS	10.83	5.58	6.55	9.77	8.78	13.63	10.87	-0.06%
YoY %	94.09%	-14.81%	-32.96%	11.28%	-35.58%	25.39%	-	-
Horiz. %	99.63%	51.33%	60.26%	89.88%	80.77%	125.39%	100.00%	-
EY	9.23	17.91	15.28	10.24	11.39	7.34	9.20	0.05%
YoY %	-48.46%	17.21%	49.22%	-10.10%	55.18%	-20.22%	-	-
Horiz. %	100.33%	194.67%	166.09%	111.30%	123.80%	79.78%	100.00%	-
DY	3.54	4.93	6.77	2.42	4.60	7.87	3.10	2.23%
YoY %	-28.19%	-27.18%	179.75%	-47.39%	-41.55%	153.87%	-	-
Horiz. %	114.19%	159.03%	218.39%	78.06%	148.39%	253.87%	100.00%	-
P/NAPS	0.74	0.50	0.34	0.32	0.23	0.24	0.26	19.03%
YoY %	48.00%	47.06%	6.25%	39.13%	-4.17%	-7.69%	-	-
Horiz. %	284.62%	192.31%	130.77%	123.08%	88.46%	92.31%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	28/08/06	30/08/05	30/08/04	28/08/03	28/08/02	28/08/01	-
Price	2.93	2.21	1.35	1.20	0.97	0.92	0.93	-
P/RPS	0.78	0.69	0.38	0.37	0.35	0.44	0.46	9.19%
YoY %	13.04%	81.58%	2.70%	5.71%	-20.45%	-4.35%	-	-
Horiz. %	169.57%	150.00%	82.61%	80.43%	76.09%	95.65%	100.00%	-
P/EPS	9.76	5.79	6.64	9.45	9.79	14.09	10.31	-0.90%
YoY %	68.57%	-12.80%	-29.74%	-3.47%	-30.52%	36.66%	-	-
Horiz. %	94.67%	56.16%	64.40%	91.66%	94.96%	136.66%	100.00%	-
EY	10.24	17.26	15.05	10.58	10.21	7.10	9.70	0.90%
YoY %	-40.67%	14.68%	42.25%	3.62%	43.80%	-26.80%	-	-
Horiz. %	105.57%	177.94%	155.15%	109.07%	105.26%	73.20%	100.00%	-
DY	3.92	4.75	6.67	2.50	4.12	7.61	3.27	3.06%
YoY %	-17.47%	-28.79%	166.80%	-39.32%	-45.86%	132.72%	-	-
Horiz. %	119.88%	145.26%	203.98%	76.45%	125.99%	232.72%	100.00%	-
P/NAPS	0.66	0.52	0.34	0.31	0.25	0.24	0.25	17.55%
YoY %	26.92%	52.94%	9.68%	24.00%	4.17%	-4.00%	-	-
Horiz. %	264.00%	208.00%	136.00%	124.00%	100.00%	96.00%	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