[KSENG] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	937,961	1,266,724	1,242,604	861,280	796,149	851,458	719,774	4.50%
YoY %	-25.95%	1.94%	44.27%	8.18%	-6.50%	18.30%	-	-
Horiz. %	130.31%	175.99%	172.64%	119.66%	110.61%	118.30%	100.00%	-
PBT	119,513	91,092	139,580	83,007	113,161	53,315	46,380	17.08%
YoY %	31.20%	-34.74%	68.15%	-26.65%	112.25%	14.95%	-	-
Horiz. %	257.68%	196.40%	300.95%	178.97%	243.99%	114.95%	100.00%	-
Tax	-21,610	-30,354	-37,502	-22,059	-14,680	-16,140	-11,876	10.48%
YoY %	28.81%	19.06%	-70.01%	-50.27%	9.05%	-35.90%	-	-
Horiz. %	181.96%	255.59%	315.78%	185.74%	123.61%	135.90%	100.00%	-
NP	97,903	60,738	102,078	60,948	98,481	37,175	34,504	18.97%
YoY %	61.19%	-40.50%	67.48%	-38.11%	164.91%	7.74%	-	-
Horiz. %	283.74%	176.03%	295.84%	176.64%	285.42%	107.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,209	55,602	98,988	56,692	93,562	37,175	34,504	19.23%
YoY %	78.43%	-43.83%	74.61%	-39.41%	151.68%	7.74%	-	-
Horiz. %	287.53%	161.15%	286.89%	164.31%	271.16%	107.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.08%	33.32%	26.87%	26.57%	12.97%	30.27%	25.61%	-
YoY %	-45.74%	24.00%	1.13%	104.86%	-57.15%	18.20%	-	-
Horiz. %	70.60%	130.11%	104.92%	103.75%	50.64%	118.20%	100.00%	-
Total Cost	840,058	1,205,986	1,140,526	800,332	697,668	814,283	685,270	3.45%
YoY %	-30.34%	5.74%	42.51%	14.72%	-14.32%	18.83%	-	-
Horiz. %	122.59%	175.99%	166.43%	116.79%	101.81%	118.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,436,989	1,143,898	1,089,671	1,041,757	1,019,128	942,057	918,239	7.74%
YoY %	25.62%	4.98%	4.60%	2.22%	8.18%	2.59%	-	-
Horiz. %	156.49%	124.58%	118.67%	113.45%	110.99%	102.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	23,943	29,938	27,541	25,139	23,968	14,377	9,598	16.44%
YoY %	-20.02%	8.70%	9.55%	4.89%	66.71%	49.79%	-	-
Horiz. %	249.46%	311.92%	286.95%	261.92%	249.72%	149.79%	100.00%	-
Div Payout %	24.13%	53.84%	27.82%	44.34%	25.62%	38.67%	27.82%	-
YoY %	-55.18%	93.53%	-37.26%	73.07%	-33.75%	39.00%	-	-
Horiz. %	86.74%	193.53%	100.00%	159.38%	92.09%	139.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	1,436,989	1,143,898	1,089,671	1,041,757	1,019,128	942,057	918,239	7.74%
YoY %	25.62%	4.98%	4.60%	2.22%	8.18%	2.59%	-	-
Horiz. %	156.49%	124.58%	118.67%	113.45%	110.99%	102.59%	100.00%	-
NOSH	239,498	239,309	239,488	239,484	239,794	239,709	239,749	-0.01%
YoY %	0.08%	-0.07%	0.00%	-0.13%	0.04%	-0.02%	-	-
Horiz. %	99.90%	99.82%	99.89%	99.89%	100.02%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.44%	4.79%	8.21%	7.08%	12.37%	4.37%	4.79%	-
YoY %	117.95%	-41.66%	15.96%	-42.76%	183.07%	-8.77%	-	-
Horiz. %	217.95%	100.00%	171.40%	147.81%	258.25%	91.23%	100.00%	-
ROE	6.90%	4.86%	9.08%	5.44%	9.18%	3.95%	3.76%	-
YoY %	41.98%	-46.48%	66.91%	-40.74%	132.41%	5.05%	-	-
Horiz. %	183.51%	129.26%	241.49%	144.68%	244.15%	105.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	391.64	529.33	518.86	359.64	332.01	355.20	300.22	4.52%
YoY %	-26.01%	2.02%	44.27%	8.32%	-6.53%	18.31%	-	-
Horiz. %	130.45%	176.31%	172.83%	119.79%	110.59%	118.31%	100.00%	-
EPS	41.42	23.23	41.33	23.67	39.02	15.51	14.39	19.25%
YoY %	78.30%	-43.79%	74.61%	-39.34%	151.58%	7.78%	-	-
Horiz. %	287.84%	161.43%	287.21%	164.49%	271.16%	107.78%	100.00%	-
DPS	10.00	12.50	11.50	10.50	10.00	6.00	4.00	16.49%
YoY %	-20.00%	8.70%	9.52%	5.00%	66.67%	50.00%	-	-
Horiz. %	250.00%	312.50%	287.50%	262.50%	250.00%	150.00%	100.00%	-
NAPS	6.00	4.78	4.55	4.35	4.25	3.93	3.83	7.76%
YoY %	25.52%	5.05%	4.60%	2.35%	8.14%	2.61%	-	-
Horiz. %	156.66%	124.80%	118.80%	113.58%	110.97%	102.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 239,484
RPS	260.97	352.44	345.73	239.64	221.51	236.90	200.26	4.50%
YoY %	-25.95%	1.94%	44.27%	8.18%	-6.50%	18.30%	-	-
Horiz. %	130.32%	175.99%	172.64%	119.66%	110.61%	118.30%	100.00%	-
EPS	27.60	15.47	27.54	15.77	26.03	10.34	9.60	19.23%
YoY %	78.41%	-43.83%	74.64%	-39.42%	151.74%	7.71%	-	-
Horiz. %	287.50%	161.15%	286.88%	164.27%	271.15%	107.71%	100.00%	-
DPS	6.66	8.33	7.66	6.99	6.67	4.00	2.67	16.44%
YoY %	-20.05%	8.75%	9.59%	4.80%	66.75%	49.81%	-	-
Horiz. %	249.44%	311.99%	286.89%	261.80%	249.81%	149.81%	100.00%	-
NAPS	3.9982	3.1827	3.0318	2.8985	2.8355	2.6211	2.5548	7.74%
YoY %	25.62%	4.98%	4.60%	2.22%	8.18%	2.60%	-	-
Horiz. %	156.50%	124.58%	118.67%	113.45%	110.99%	102.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.80	1.93	2.77	2.83	2.00	1.21	1.17	-
P/RPS	0.97	0.36	0.53	0.79	0.60	0.34	0.39	16.39%
YoY %	169.44%	-32.08%	-32.91%	31.67%	76.47%	-12.82%	-	-
Horiz. %	248.72%	92.31%	135.90%	202.56%	153.85%	87.18%	100.00%	-
P/EPS	9.17	8.31	6.70	11.95	5.13	7.80	8.13	2.02%
YoY %	10.35%	24.03%	-43.93%	132.94%	-34.23%	-4.06%	-	-
Horiz. %	112.79%	102.21%	82.41%	146.99%	63.10%	95.94%	100.00%	-
EY	10.90	12.04	14.92	8.36	19.51	12.82	12.30	-1.99%
YoY %	-9.47%	-19.30%	78.47%	-57.15%	52.18%	4.23%	-	-
Horiz. %	88.62%	97.89%	121.30%	67.97%	158.62%	104.23%	100.00%	-
DY	2.63	6.48	4.15	3.71	5.00	4.96	3.42	-4.28%
YoY %	-59.41%	56.14%	11.86%	-25.80%	0.81%	45.03%	-	-
Horiz. %	76.90%	189.47%	121.35%	108.48%	146.20%	145.03%	100.00%	-
P/NAPS	0.63	0.40	0.61	0.65	0.47	0.31	0.31	12.53%
YoY %	57.50%	-34.43%	-6.15%	38.30%	51.61%	0.00%	-	-
Horiz. %	203.23%	129.03%	196.77%	209.68%	151.61%	100.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	21/05/09	29/05/08	29/05/07	15/06/06	30/05/05	28/05/04	-
Price	3.26	2.25	3.13	3.23	2.04	1.31	1.07	-
P/RPS	0.83	0.43	0.60	0.90	0.61	0.37	0.36	14.93%
YoY %	93.02%	-28.33%	-33.33%	47.54%	64.86%	2.78%	-	-
Horiz. %	230.56%	119.44%	166.67%	250.00%	169.44%	102.78%	100.00%	-
P/EPS	7.87	9.68	7.57	13.64	5.23	8.45	7.43	0.96%
YoY %	-18.70%	27.87%	-44.50%	160.80%	-38.11%	13.73%	-	-
Horiz. %	105.92%	130.28%	101.88%	183.58%	70.39%	113.73%	100.00%	-
EY	12.71	10.33	13.21	7.33	19.13	11.84	13.45	-0.93%
YoY %	23.04%	-21.80%	80.22%	-61.68%	61.57%	-11.97%	-	-
Horiz. %	94.50%	76.80%	98.22%	54.50%	142.23%	88.03%	100.00%	-
DY	3.07	5.56	3.67	3.25	4.90	4.58	3.74	-3.23%
YoY %	-44.78%	51.50%	12.92%	-33.67%	6.99%	22.46%	-	-
Horiz. %	82.09%	148.66%	98.13%	86.90%	131.02%	122.46%	100.00%	-
P/NAPS	0.54	0.47	0.69	0.74	0.48	0.33	0.28	11.56%
YoY %	14.89%	-31.88%	-6.76%	54.17%	45.45%	17.86%	-	-
Horiz. %	192.86%	167.86%	246.43%	264.29%	171.43%	117.86%	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