[KSENG] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	981,191	1,169,691	1,162,868	935,984	1,095,249	1,392,804	902,419	1.40%
YoY %	-16.12%	0.59%	24.24%	-14.54%	-21.36%	54.34%	-	-
Horiz. %	108.73%	129.62%	128.86%	103.72%	121.37%	154.34%	100.00%	-
PBT	132,225	108,811	358,804	99,819	83,114	149,180	98,218	5.07%
YoY %	21.52%	-69.67%	259.45%	20.10%	-44.29%	51.89%	-	-
Horiz. %	134.62%	110.79%	365.31%	101.63%	84.62%	151.89%	100.00%	-
Tax	-22,374	-23,513	-22,528	-22,050	-23,831	-40,798	-23,661	-0.92%
YoY %	4.84%	-4.37%	-2.17%	7.47%	41.59%	-72.43%	-	-
Horiz. %	94.56%	99.37%	95.21%	93.19%	100.72%	172.43%	100.00%	-
NP	109,851	85,298	336,276	77,769	59,283	108,382	74,557	6.66%
YoY %	28.78%	-74.63%	332.40%	31.18%	-45.30%	45.37%	-	-
Horiz. %	147.34%	114.41%	451.03%	104.31%	79.51%	145.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,602	84,580	335,778	76,700	55,359	103,656	71,854	7.44%
YoY %	30.77%	-74.81%	337.78%	38.55%	-46.59%	44.26%	-	-
Horiz. %	153.93%	117.71%	467.31%	106.74%	77.04%	144.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.92%	21.61%	6.28%	22.09%	28.67%	27.35%	24.09%	-
YoY %	-21.70%	244.11%	-71.57%	-22.95%	4.83%	13.53%	-	-
Horiz. %	70.24%	89.71%	26.07%	91.70%	119.01%	113.53%	100.00%	-
Total Cost	871,340	1,084,393	826,592	858,215	1,035,966	1,284,422	827,862	0.85%
YoY %	-19.65%	31.19%	-3.68%	-17.16%	-19.34%	55.15%	-	-
Horiz. %	105.25%	130.99%	99.85%	103.67%	125.14%	155.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,891,736	1,815,564	1,812,566	1,435,488	1,156,494	1,111,115	1,056,058	10.19%
YoY %	4.20%	0.17%	26.27%	24.12%	4.08%	5.21%	-	-
Horiz. %	179.13%	171.92%	171.64%	135.93%	109.51%	105.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	36,037	36,021	31,197	23,931	25,147	28,738	27,537	4.58%
YoY %	0.04%	15.46%	30.36%	-4.84%	-12.50%	4.36%	-	-
Horiz. %	130.87%	130.81%	113.29%	86.90%	91.32%	104.36%	100.00%	-
Div Payout %	32.58%	42.59%	9.29%	31.20%	45.43%	27.73%	38.32%	-
YoY %	-23.50%	358.45%	-70.22%	-31.32%	63.83%	-27.64%	-	-
Horiz. %	85.02%	111.14%	24.24%	81.42%	118.55%	72.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,891,736	1,815,564	1,812,566	1,435,488	1,156,494	1,111,115	1,056,058	10.19%
YoY %	4.20%	0.17%	26.27%	24.12%	4.08%	5.21%	-	-
Horiz. %	179.13%	171.92%	171.64%	135.93%	109.51%	105.21%	100.00%	-
NOSH	360,330	361,477	360,351	239,248	239,439	239,464	239,469	7.04%
YoY %	-0.32%	0.31%	50.62%	-0.08%	-0.01%	-0.00%	-	-
Horiz. %	150.47%	150.95%	150.48%	99.91%	99.99%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	11.20%	7.29%	28.92%	8.31%	5.41%	7.78%	8.26%	-
YoY %	53.64%	-74.79%	248.01%	53.60%	-30.46%	-5.81%	-	-
Horiz. %	135.59%	88.26%	350.12%	100.61%	65.50%	94.19%	100.00%	-
ROE	5.85%	4.66%	18.53%	5.34%	4.79%	9.33%	6.80%	-
YoY %	25.54%	-74.85%	247.00%	11.48%	-48.66%	37.21%	-	-
Horiz. %	86.03%	68.53%	272.50%	78.53%	70.44%	137.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	272.30	324.71	322.70	391.22	457.42	581.63	376.84	-5.26%
YoY %	-16.14%	0.62%	-17.51%	-14.47%	-21.36%	54.34%	-	-
Horiz. %	72.26%	86.17%	85.63%	103.82%	121.38%	154.34%	100.00%	-
EPS	30.69	23.48	93.18	32.06	23.12	43.29	30.01	0.37%
YoY %	30.71%	-74.80%	190.64%	38.67%	-46.59%	44.25%	-	-
Horiz. %	102.27%	78.24%	310.50%	106.83%	77.04%	144.25%	100.00%	-
DPS	10.00	10.00	8.66	10.00	10.50	12.00	11.50	-2.30%
YoY %	0.00%	15.47%	-13.40%	-4.76%	-12.50%	4.35%	-	-
Horiz. %	86.96%	86.96%	75.30%	86.96%	91.30%	104.35%	100.00%	-
NAPS	5.25	5.04	5.03	6.00	4.83	4.64	4.41	2.94%
YoY %	4.17%	0.20%	-16.17%	24.22%	4.09%	5.22%	-	-
Horiz. %	119.05%	114.29%	114.06%	136.05%	109.52%	105.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,248
RPS	273.00	325.45	323.55	260.42	304.73	387.52	251.08	1.40%
YoY %	-16.12%	0.59%	24.24%	-14.54%	-21.36%	54.34%	-	-
Horiz. %	108.73%	129.62%	128.86%	103.72%	121.37%	154.34%	100.00%	-
EPS	30.77	23.53	93.42	21.34	15.40	28.84	19.99	7.44%
YoY %	30.77%	-74.81%	337.77%	38.57%	-46.60%	44.27%	-	-
Horiz. %	153.93%	117.71%	467.33%	106.75%	77.04%	144.27%	100.00%	-
DPS	10.03	10.02	8.68	6.66	7.00	8.00	7.66	4.59%
YoY %	0.10%	15.44%	30.33%	-4.86%	-12.50%	4.44%	-	-
Horiz. %	130.94%	130.81%	113.32%	86.95%	91.38%	104.44%	100.00%	-
NAPS	5.2634	5.0515	5.0431	3.994	3.2177	3.0915	2.9383	10.19%
YoY %	4.19%	0.17%	26.27%	24.13%	4.08%	5.21%	-	-
Horiz. %	179.13%	171.92%	171.63%	135.93%	109.51%	105.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.01	3.90	4.24	3.35	2.41	2.89	3.25	-
P/RPS	1.84	1.20	1.31	0.86	0.53	0.50	0.86	13.50%
YoY %	53.33%	-8.40%	52.33%	62.26%	6.00%	-41.86%	-	-
Horiz. %	213.95%	139.53%	152.33%	100.00%	61.63%	58.14%	100.00%	-
P/EPS	16.32	16.61	4.55	10.45	10.42	6.68	10.83	7.06%
YoY %	-1.75%	265.05%	-56.46%	0.29%	55.99%	-38.32%	-	-
Horiz. %	150.69%	153.37%	42.01%	96.49%	96.21%	61.68%	100.00%	-
EY	6.13	6.02	21.98	9.57	9.59	14.98	9.23	-6.58%
YoY %	1.83%	-72.61%	129.68%	-0.21%	-35.98%	62.30%	-	-
Horiz. %	66.41%	65.22%	238.14%	103.68%	103.90%	162.30%	100.00%	-
DY	2.00	2.56	2.04	2.99	4.36	4.15	3.54	-9.06%
YoY %	-21.88%	25.49%	-31.77%	-31.42%	5.06%	17.23%	-	-
Horiz. %	56.50%	72.32%	57.63%	84.46%	123.16%	117.23%	100.00%	-
P/NAPS	0.95	0.77	0.84	0.56	0.50	0.62	0.74	4.24%
YoY %	23.38%	-8.33%	50.00%	12.00%	-19.35%	-16.22%	-	-
Horiz. %	128.38%	104.05%	113.51%	75.68%	67.57%	83.78%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	27/08/12	24/08/11	24/08/10	27/08/09	12/09/08	29/08/07	-
Price	5.47	4.08	3.86	3.83	2.53	2.57	2.93	-
P/RPS	2.01	1.26	1.20	0.98	0.55	0.44	0.78	17.07%
YoY %	59.52%	5.00%	22.45%	78.18%	25.00%	-43.59%	-	-
Horiz. %	257.69%	161.54%	153.85%	125.64%	70.51%	56.41%	100.00%	-
P/EPS	17.82	17.38	4.14	11.95	10.94	5.94	9.76	10.54%
YoY %	2.53%	319.81%	-65.36%	9.23%	84.18%	-39.14%	-	-
Horiz. %	182.58%	178.07%	42.42%	122.44%	112.09%	60.86%	100.00%	-
EY	5.61	5.75	24.14	8.37	9.14	16.84	10.24	-9.53%
YoY %	-2.43%	-76.18%	188.41%	-8.42%	-45.72%	64.45%	-	-
Horiz. %	54.79%	56.15%	235.74%	81.74%	89.26%	164.45%	100.00%	-
DY	1.83	2.45	2.24	2.61	4.15	4.67	3.92	-11.91%
YoY %	-25.31%	9.38%	-14.18%	-37.11%	-11.13%	19.13%	-	-
Horiz. %	46.68%	62.50%	57.14%	66.58%	105.87%	119.13%	100.00%	-
P/NAPS	1.04	0.81	0.77	0.64	0.52	0.55	0.66	7.86%
YoY %	28.40%	5.19%	20.31%	23.08%	-5.45%	-16.67%	-	-
Horiz. %	157.58%	122.73%	116.67%	96.97%	78.79%	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