[KSENG] YoY TTM Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	1,055,898	1,254,961	1,018,862	913,156	1,380,692	1,117,708	819,854	4.30%
YoY %	-15.86%	23.17%	11.58%	-33.86%	23.53%	36.33%	-	-
Horiz. %	128.79%	153.07%	124.27%	111.38%	168.41%	136.33%	100.00%	-
PBT	103,625	95,751	356,405	123,467	102,028	117,832	79,992	4.40%
YoY %	8.22%	-73.13%	188.66%	21.01%	-13.41%	47.30%	-	-
Horiz. %	129.54%	119.70%	445.55%	154.35%	127.55%	147.30%	100.00%	-
Tax	-18,074	-20,839	-22,749	-24,512	-33,168	-31,678	-21,342	-2.72%
YoY %	13.27%	8.40%	7.19%	26.10%	-4.70%	-48.43%	-	-
Horiz. %	84.69%	97.64%	106.59%	114.85%	155.41%	148.43%	100.00%	-
NP	85,551	74,912	333,656	98,955	68,860	86,154	58,650	6.48%
YoY %	14.20%	-77.55%	237.18%	43.70%	-20.07%	46.90%	-	-
Horiz. %	145.87%	127.73%	568.89%	168.72%	117.41%	146.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,434	74,648	330,601	100,610	61,888	84,426	54,400	7.59%
YoY %	13.11%	-77.42%	228.60%	62.57%	-26.70%	55.19%	-	-
Horiz. %	155.21%	137.22%	607.72%	184.94%	113.76%	155.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.44%	21.76%	6.38%	19.85%	32.51%	26.88%	26.68%	-
YoY %	-19.85%	241.07%	-67.86%	-38.94%	20.94%	0.75%	-	-
Horiz. %	65.37%	81.56%	23.91%	74.40%	121.85%	100.75%	100.00%	-
Total Cost	970,347	1,180,049	685,206	814,201	1,311,832	1,031,554	761,204	4.12%
YoY %	-17.77%	72.22%	-15.84%	-37.93%	27.17%	35.52%	-	-
Horiz. %	127.48%	155.02%	90.02%	106.96%	172.34%	135.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,845,137	1,771,478	1,676,382	1,192,808	1,119,890	1,089,543	1,039,047	10.03%
YoY %	4.16%	5.67%	40.54%	6.51%	2.79%	4.86%	-	-
Horiz. %	177.58%	170.49%	161.34%	114.80%	107.78%	104.86%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	36,032	36,028	23,931	23,943	29,938	27,541	25,139	6.17%
YoY %	0.01%	50.55%	-0.05%	-20.02%	8.70%	9.55%	-	-
Horiz. %	143.33%	143.32%	95.19%	95.24%	119.09%	109.55%	100.00%	-
Div Payout %	42.67%	48.26%	7.24%	23.80%	48.37%	32.62%	46.21%	-
YoY %	-11.58%	566.57%	-69.58%	-50.80%	48.28%	-29.41%	-	-
Horiz. %	92.34%	104.44%	15.67%	51.50%	104.67%	70.59%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	1,845,137	1,771,478	1,676,382	1,192,808	1,119,890	1,089,543	1,039,047	10.03%
YoY %	4.16%	5.67%	40.54%	6.51%	2.79%	4.86%	-	-
Horiz. %	177.58%	170.49%	161.34%	114.80%	107.78%	104.86%	100.00%	-
NOSH	360,378	360,056	239,483	239,519	239,805	239,460	239,411	7.04%
YoY %	0.09%	50.35%	-0.02%	-0.12%	0.14%	0.02%	-	-
Horiz. %	150.53%	150.39%	100.03%	100.05%	100.16%	100.02%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	8.10%	5.97%	32.75%	10.84%	4.99%	7.71%	7.15%	-
YoY %	35.68%	-81.77%	202.12%	117.23%	-35.28%	7.83%	-	-
Horiz. %	113.29%	83.50%	458.04%	151.61%	69.79%	107.83%	100.00%	-
ROE	4.58%	4.21%	19.72%	8.43%	5.53%	7.75%	5.24%	-
YoY %	8.79%	-78.65%	133.93%	52.44%	-28.65%	47.90%	-	-
Horiz. %	87.40%	80.34%	376.34%	160.88%	105.53%	147.90%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	293.00	348.55	425.44	381.24	575.76	466.76	342.45	-2.56%
YoY %	-15.94%	-18.07%	11.59%	-33.78%	23.35%	36.30%	-	-
Horiz. %	85.56%	101.78%	124.23%	111.33%	168.13%	136.30%	100.00%	-
EPS	23.43	20.73	138.05	42.00	25.81	35.26	22.72	0.51%
YoY %	13.02%	-84.98%	228.69%	62.73%	-26.80%	55.19%	-	-
Horiz. %	103.12%	91.24%	607.61%	184.86%	113.60%	155.19%	100.00%	-
DPS	10.00	10.00	10.00	10.00	12.50	11.50	10.50	-0.80%
YoY %	0.00%	0.00%	0.00%	-20.00%	8.70%	9.52%	-	-
Horiz. %	95.24%	95.24%	95.24%	95.24%	119.05%	109.52%	100.00%	-
NAPS	5.12	4.92	7.00	4.98	4.67	4.55	4.34	2.79%
YoY %	4.07%	-29.71%	40.56%	6.64%	2.64%	4.84%	-	-
Horiz. %	117.97%	113.36%	161.29%	114.75%	107.60%	104.84%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,519
RPS	293.79	349.17	283.48	254.07	384.15	310.98	228.11	4.30%
YoY %	-15.86%	23.17%	11.58%	-33.86%	23.53%	36.33%	-	-
Horiz. %	128.79%	153.07%	124.27%	111.38%	168.41%	136.33%	100.00%	-
EPS	23.49	20.77	91.98	27.99	17.22	23.49	15.14	7.58%
YoY %	13.10%	-77.42%	228.62%	62.54%	-26.69%	55.15%	-	-
Horiz. %	155.15%	137.19%	607.53%	184.87%	113.74%	155.15%	100.00%	-
DPS	10.03	10.02	6.66	6.66	8.33	7.66	6.99	6.19%
YoY %	0.10%	50.45%	0.00%	-20.05%	8.75%	9.59%	-	-
Horiz. %	143.49%	143.35%	95.28%	95.28%	119.17%	109.59%	100.00%	-
NAPS	5.1338	4.9288	4.6642	3.3188	3.1159	3.0315	2.891	10.03%
YoY %	4.16%	5.67%	40.54%	6.51%	2.78%	4.86%	-	-
Horiz. %	177.58%	170.49%	161.34%	114.80%	107.78%	104.86%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	4.56	3.95	4.50	2.60	1.93	3.25	2.25	-
P/RPS	1.56	1.13	1.06	0.68	0.34	0.70	0.66	15.40%
YoY %	38.05%	6.60%	55.88%	100.00%	-51.43%	6.06%	-	-
Horiz. %	236.36%	171.21%	160.61%	103.03%	51.52%	106.06%	100.00%	-
P/EPS	19.46	19.05	3.26	6.19	7.48	9.22	9.90	11.91%
YoY %	2.15%	484.36%	-47.33%	-17.25%	-18.87%	-6.87%	-	-
Horiz. %	196.57%	192.42%	32.93%	62.53%	75.56%	93.13%	100.00%	-
EY	5.14	5.25	30.68	16.16	13.37	10.85	10.10	-10.63%
YoY %	-2.10%	-82.89%	89.85%	20.87%	23.23%	7.43%	-	-
Horiz. %	50.89%	51.98%	303.76%	160.00%	132.38%	107.43%	100.00%	-
DY	2.19	2.53	2.22	3.85	6.48	3.54	4.67	-11.84%
YoY %	-13.44%	13.96%	-42.34%	-40.59%	83.05%	-24.20%	-	-
Horiz. %	46.90%	54.18%	47.54%	82.44%	138.76%	75.80%	100.00%	-
P/NAPS	0.89	0.80	0.64	0.52	0.41	0.71	0.52	9.36%
YoY %	11.25%	25.00%	23.08%	26.83%	-42.25%	36.54%	-	-
Horiz. %	171.15%	153.85%	123.08%	100.00%	78.85%	136.54%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/13	27/02/12	24/02/11	25/02/10	25/02/09	26/02/08	27/02/07	-
Price	4.18	4.16	4.35	2.73	2.00	2.99	3.04	-
P/RPS	1.43	1.19	1.02	0.72	0.35	0.64	0.89	8.21%
YoY %	20.17%	16.67%	41.67%	105.71%	-45.31%	-28.09%	-	-
Horiz. %	160.67%	133.71%	114.61%	80.90%	39.33%	71.91%	100.00%	-
P/EPS	17.84	20.07	3.15	6.50	7.75	8.48	13.38	4.90%
YoY %	-11.11%	537.14%	-51.54%	-16.13%	-8.61%	-36.62%	-	-
Horiz. %	133.33%	150.00%	23.54%	48.58%	57.92%	63.38%	100.00%	-
EY	5.61	4.98	31.74	15.39	12.90	11.79	7.47	-4.65%
YoY %	12.65%	-84.31%	106.24%	19.30%	9.41%	57.83%	-	-
Horiz. %	75.10%	66.67%	424.90%	206.02%	172.69%	157.83%	100.00%	-
DY	2.39	2.40	2.30	3.66	6.25	3.85	3.45	-5.92%
YoY %	-0.42%	4.35%	-37.16%	-41.44%	62.34%	11.59%	-	-
Horiz. %	69.28%	69.57%	66.67%	106.09%	181.16%	111.59%	100.00%	-
P/NAPS	0.82	0.85	0.62	0.55	0.43	0.66	0.70	2.66%
YoY %	-3.53%	37.10%	12.73%	27.91%	-34.85%	-5.71%	-	-
Horiz. %	117.14%	121.43%	88.57%	78.57%	61.43%	94.29%	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