[KSENG] YoY TTM Result on 30-Sep-2019 [#3]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	1,877,726	1,152,871	867,912	996,361	1,011,727	1,195,818	1,001,303	11.04%
YoY %	62.87%	32.83%	-12.89%	-1.52%	-15.39%	19.43%	-	-
Horiz. %	187.53%	115.14%	86.68%	99.51%	101.04%	119.43%	100.00%	-
PBT	250,064	-29,175	-6,309	121,789	47,530	93,198	1,335	139.10%
YoY %	957.12%	-362.43%	-105.18%	156.24%	-49.00%	6,881.12%	-	-
Horiz. %	18,731.39%	-2,185.39%	-472.58%	9,122.77%	3,560.30%	6,981.12%	100.00%	-
Tax	-39,336	10,234	4,824	-30,020	-28,261	-15,980	-13,188	19.96%
YoY %	-484.37%	112.15%	116.07%	-6.22%	-76.85%	-21.17%	-	-
Horiz. %	298.27%	-77.60%	-36.58%	227.63%	214.29%	121.17%	100.00%	-
NP	210,728	-18,941	-1,485	91,769	19,269	77,218	-11,853	-
YoY %	1,212.55%	-1,175.49%	-101.62%	376.25%	-75.05%	751.46%	-	-
Horiz. %	-1,777.85%	159.80%	12.53%	-774.23%	-162.57%	-651.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206,072	-11,687	2,943	88,161	15,431	77,729	-15,507	-
YoY %	1,863.26%	-497.11%	-96.66%	471.32%	-80.15%	601.25%	-	-
Horiz. %	-1,328.90%	75.37%	-18.98%	-568.52%	-99.51%	-501.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.73%	-	-	24.65%	59.46%	17.15%	987.87%	-
YoY %	0.00%	-	-	-58.54%	246.71%	-98.26%	-	-
Horiz. %	1.59%	-	-	2.50%	6.02%	1.74%	100.00%	-
Total Cost	1,666,998	1,171,812	869,397	904,592	992,458	1,118,600	1,013,156	8.64%
YoY %	42.26%	34.78%	-3.89%	-8.85%	-11.28%	10.41%	-	-
Horiz. %	164.54%	115.66%	85.81%	89.28%	97.96%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,389,438	2,206,187	2,177,442	2,209,781	2,242,119	2,332,207	2,134,651	1.89%
YoY %	8.31%	1.32%	-1.46%	-1.44%	-3.86%	9.25%	-	-
Horiz. %	111.94%	103.35%	102.00%	103.52%	105.03%	109.25%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	17,965	-	-	14,372	14,372	50,310	43,128	-13.57%
YoY %	0.00%	-	-	0.00%	-71.43%	16.65%	-	-
Horiz. %	41.66%	-	-	33.32%	33.32%	116.65%	100.00%	-
Div Payout %	8.72%	-	-	16.30%	93.14%	64.73%	0.00%	-
YoY %	0.00%	-	-	-82.50%	43.89%	0.00%	-	-
Horiz. %	13.47%	-	-	25.18%	143.89%	100.00%	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	2,389,438	2,206,187	2,177,442	2,209,781	2,242,119	2,332,207	2,134,651	1.89%
YoY %	8.31%	1.32%	-1.46%	-1.44%	-3.86%	9.25%	-	-
Horiz. %	111.94%	103.35%	102.00%	103.52%	105.03%	109.25%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	361,477	361,477	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	11.22%	-1.64%	-0.17%	9.21%	1.90%	6.46%	-1.18%	-
YoY %	784.15%	-864.71%	-101.85%	384.74%	-70.59%	647.46%	-	-
Horiz. %	-950.85%	138.98%	14.41%	-780.51%	-161.02%	-547.46%	100.00%	-
ROE	8.62%	-0.53%	0.14%	3.99%	0.69%	3.33%	-0.73%	-
YoY %	1,726.42%	-478.57%	-96.49%	478.26%	-79.28%	556.16%	-	-
Horiz. %	-1,180.82%	72.60%	-19.18%	-546.58%	-94.52%	-456.16%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	522.59	320.85	241.55	277.30	281.57	332.77	278.63	11.04%
YoY %	62.88%	32.83%	-12.89%	-1.52%	-15.39%	19.43%	-	-
Horiz. %	187.56%	115.15%	86.69%	99.52%	101.06%	119.43%	100.00%	-
EPS	57.35	-3.25	0.82	24.54	4.29	21.63	-4.32	-
YoY %	1,864.62%	-496.34%	-96.66%	472.03%	-80.17%	600.69%	-	-
Horiz. %	-1,327.55%	75.23%	-18.98%	-568.06%	-99.31%	-500.69%	100.00%	-
DPS	5.00	0.00	0.00	4.00	4.00	14.00	12.00	-13.57%
YoY %	0.00%	0.00%	0.00%	0.00%	-71.43%	16.67%	-	-
Horiz. %	41.67%	0.00%	0.00%	33.33%	33.33%	116.67%	100.00%	-
NAPS	6.65	6.14	6.06	6.15	6.24	6.49	5.94	1.89%
YoY %	8.31%	1.32%	-1.46%	-1.44%	-3.85%	9.26%	-	-
Horiz. %	111.95%	103.37%	102.02%	103.54%	105.05%	109.26%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	519.46	318.93	240.10	275.64	279.89	330.81	277.00	11.04%
YoY %	62.88%	32.83%	-12.89%	-1.52%	-15.39%	19.43%	-	-
Horiz. %	187.53%	115.14%	86.68%	99.51%	101.04%	119.43%	100.00%	-
EPS	57.01	-3.23	0.81	24.39	4.27	21.50	-4.29	-
YoY %	1,865.02%	-498.77%	-96.68%	471.19%	-80.14%	601.17%	-	-
Horiz. %	-1,328.90%	75.29%	-18.88%	-568.53%	-99.53%	-501.17%	100.00%	-
DPS	4.97	0.00	0.00	3.98	3.98	13.92	11.93	-13.57%
YoY %	0.00%	0.00%	0.00%	0.00%	-71.41%	16.68%	-	-
Horiz. %	41.66%	0.00%	0.00%	33.36%	33.36%	116.68%	100.00%	-
NAPS	6.6102	6.1033	6.0237	6.1132	6.2027	6.4519	5.9054	1.89%
YoY %	8.31%	1.32%	-1.46%	-1.44%	-3.86%	9.25%	-	-
Horiz. %	111.93%	103.35%	102.00%	103.52%	105.03%	109.25%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	3.40	3.33	3.70	4.59	4.16	4.90	4.79	-
P/RPS	0.65	1.04	1.53	1.66	1.48	1.47	1.72	-14.96%
YoY %	-37.50%	-32.03%	-7.83%	12.16%	0.68%	-14.53%	-	-
Horiz. %	37.79%	60.47%	88.95%	96.51%	86.05%	85.47%	100.00%	-
P/EPS	5.93	-102.38	451.74	18.71	96.87	22.65	-111.01	-
YoY %	105.79%	-122.66%	2,314.43%	-80.69%	327.68%	120.40%	-	-
Horiz. %	-5.34%	92.23%	-406.94%	-16.85%	-87.26%	-20.40%	100.00%	-
EY	16.87	-0.98	0.22	5.35	1.03	4.41	-0.90	-
YoY %	1,821.43%	-545.45%	-95.89%	419.42%	-76.64%	590.00%	-	-
Horiz. %	-1,874.44%	108.89%	-24.44%	-594.44%	-114.44%	-490.00%	100.00%	-
DY	1.47	0.00	0.00	0.87	0.96	2.86	2.51	-8.52%
YoY %	0.00%	0.00%	0.00%	-9.38%	-66.43%	13.94%	-	-
Horiz. %	58.57%	0.00%	0.00%	34.66%	38.25%	113.94%	100.00%	-
P/NAPS	0.51	0.54	0.61	0.75	0.67	0.76	0.81	-7.41%
YoY %	-5.56%	-11.48%	-18.67%	11.94%	-11.84%	-6.17%	-	-
Horiz. %	62.96%	66.67%	75.31%	92.59%	82.72%	93.83%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	22/11/21	26/11/20	28/11/19	29/11/18	29/11/17	29/11/16	-
Price	3.49	3.43	3.62	4.60	4.05	4.60	4.72	-
P/RPS	0.67	1.07	1.50	1.66	1.44	1.38	1.69	-14.28%
YoY %	-37.38%	-28.67%	-9.64%	15.28%	4.35%	-18.34%	-	-
Horiz. %	39.64%	63.31%	88.76%	98.22%	85.21%	81.66%	100.00%	-
P/EPS	6.09	-105.45	441.97	18.75	94.31	21.27	-109.38	-
YoY %	105.78%	-123.86%	2,257.17%	-80.12%	343.39%	119.45%	-	-
Horiz. %	-5.57%	96.41%	-404.07%	-17.14%	-86.22%	-19.45%	100.00%	-
EY	16.43	-0.95	0.23	5.33	1.06	4.70	-0.91	-
YoY %	1,829.47%	-513.04%	-95.68%	402.83%	-77.45%	616.48%	-	-
Horiz. %	-1,805.49%	104.40%	-25.27%	-585.71%	-116.48%	-516.48%	100.00%	-
DY	1.43	0.00	0.00	0.87	0.99	3.04	2.54	-9.12%
YoY %	0.00%	0.00%	0.00%	-12.12%	-67.43%	19.69%	-	-
Horiz. %	56.30%	0.00%	0.00%	34.25%	38.98%	119.69%	100.00%	-
P/NAPS	0.52	0.56	0.60	0.75	0.65	0.71	0.79	-6.72%
YoY %	-7.14%	-6.67%	-20.00%	15.38%	-8.45%	-10.13%	-	-
Horiz. %	65.82%	70.89%	75.95%	94.94%	82.28%	89.87%	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