[KSENG] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	1,041,378	1,250,275	1,028,419	937,961	1,266,724	1,242,604	861,280	3.21%
YoY %	-16.71%	21.57%	9.64%	-25.95%	1.94%	44.27%	-	-
Horiz. %	120.91%	145.16%	119.41%	108.90%	147.07%	144.27%	100.00%	-
PBT	121,309	112,470	341,362	119,513	91,092	139,580	83,007	6.52%
YoY %	7.86%	-67.05%	185.63%	31.20%	-34.74%	68.15%	-	-
Horiz. %	146.14%	135.49%	411.24%	143.98%	109.74%	168.15%	100.00%	-
Tax	-22,367	-25,739	-19,433	-21,610	-30,354	-37,502	-22,059	0.23%
YoY %	13.10%	-32.45%	10.07%	28.81%	19.06%	-70.01%	-	-
Horiz. %	101.40%	116.68%	88.10%	97.96%	137.60%	170.01%	100.00%	-
NP	98,942	86,731	321,929	97,903	60,738	102,078	60,948	8.40%
YoY %	14.08%	-73.06%	228.82%	61.19%	-40.50%	67.48%	-	-
Horiz. %	162.34%	142.30%	528.20%	160.63%	99.66%	167.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,371	85,896	319,723	99,209	55,602	98,988	56,692	9.42%
YoY %	13.36%	-73.13%	222.27%	78.43%	-43.83%	74.61%	-	-
Horiz. %	171.75%	151.51%	563.96%	175.00%	98.08%	174.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.44%	22.89%	5.69%	18.08%	33.32%	26.87%	26.57%	-
YoY %	-19.44%	302.28%	-68.53%	-45.74%	24.00%	1.13%	-	-
Horiz. %	69.40%	86.15%	21.42%	68.05%	125.40%	101.13%	100.00%	-
Total Cost	942,436	1,163,544	706,490	840,058	1,205,986	1,140,526	800,332	2.75%
YoY %	-19.00%	64.69%	-15.90%	-30.34%	5.74%	42.51%	-	-
Horiz. %	117.76%	145.38%	88.27%	104.96%	150.69%	142.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,883,216	1,827,899	1,815,158	1,436,989	1,143,898	1,089,671	1,041,757	10.36%
YoY %	3.03%	0.70%	26.32%	25.62%	4.98%	4.60%	-	-
Horiz. %	180.77%	175.46%	174.24%	137.94%	109.80%	104.60%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	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 %	37.00%	41.94%	7.49%	24.13%	53.84%	27.82%	44.34%	-
YoY %	-11.78%	459.95%	-68.96%	-55.18%	93.53%	-37.26%	-	-
Horiz. %	83.45%	94.59%	16.89%	54.42%	121.43%	62.74%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,883,216	1,827,899	1,815,158	1,436,989	1,143,898	1,089,671	1,041,757	10.36%
YoY %	3.03%	0.70%	26.32%	25.62%	4.98%	4.60%	-	-
Horiz. %	180.77%	175.46%	174.24%	137.94%	109.80%	104.60%	100.00%	-
NOSH	360,079	359,822	361,585	239,498	239,309	239,488	239,484	7.02%
YoY %	0.07%	-0.49%	50.98%	0.08%	-0.07%	0.00%	-	-
Horiz. %	150.36%	150.25%	150.99%	100.01%	99.93%	100.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	9.50%	6.94%	31.30%	10.44%	4.79%	8.21%	7.08%	-
YoY %	36.89%	-77.83%	199.81%	117.95%	-41.66%	15.96%	-	-
Horiz. %	134.18%	98.02%	442.09%	147.46%	67.66%	115.96%	100.00%	-
ROE	5.17%	4.70%	17.61%	6.90%	4.86%	9.08%	5.44%	-
YoY %	10.00%	-73.31%	155.22%	41.98%	-46.48%	66.91%	-	-
Horiz. %	95.04%	86.40%	323.71%	126.84%	89.34%	166.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	289.21	347.47	284.42	391.64	529.33	518.86	359.64	-3.56%
YoY %	-16.77%	22.17%	-27.38%	-26.01%	2.02%	44.27%	-	-
Horiz. %	80.42%	96.62%	79.08%	108.90%	147.18%	144.27%	100.00%	-
EPS	27.04	23.87	88.42	41.42	23.23	41.33	23.67	2.24%
YoY %	13.28%	-73.00%	113.47%	78.30%	-43.79%	74.61%	-	-
Horiz. %	114.24%	100.84%	373.55%	174.99%	98.14%	174.61%	100.00%	-
DPS	10.00	10.00	6.62	10.00	12.50	11.50	10.50	-0.80%
YoY %	0.00%	51.06%	-33.80%	-20.00%	8.70%	9.52%	-	-
Horiz. %	95.24%	95.24%	63.05%	95.24%	119.05%	109.52%	100.00%	-
NAPS	5.23	5.08	5.02	6.00	4.78	4.55	4.35	3.11%
YoY %	2.95%	1.20%	-16.33%	25.52%	5.05%	4.60%	-	-
Horiz. %	120.23%	116.78%	115.40%	137.93%	109.89%	104.60%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 239,498
RPS	289.75	347.87	286.14	260.97	352.44	345.73	239.64	3.21%
YoY %	-16.71%	21.57%	9.64%	-25.95%	1.94%	44.27%	-	-
Horiz. %	120.91%	145.16%	119.40%	108.90%	147.07%	144.27%	100.00%	-
EPS	27.09	23.90	88.96	27.60	15.47	27.54	15.77	9.42%
YoY %	13.35%	-73.13%	222.32%	78.41%	-43.83%	74.64%	-	-
Horiz. %	171.78%	151.55%	564.11%	175.02%	98.10%	174.64%	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	5.2397	5.0858	5.0504	3.9982	3.1827	3.0318	2.8985	10.36%
YoY %	3.03%	0.70%	26.32%	25.62%	4.98%	4.60%	-	-
Horiz. %	180.77%	175.46%	174.24%	137.94%	109.81%	104.60%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	5.21	4.08	4.15	3.80	1.93	2.77	2.83	-
P/RPS	1.80	1.17	1.46	0.97	0.36	0.53	0.79	14.69%
YoY %	53.85%	-19.86%	50.52%	169.44%	-32.08%	-32.91%	-	-
Horiz. %	227.85%	148.10%	184.81%	122.78%	45.57%	67.09%	100.00%	-
P/EPS	19.27	17.09	4.69	9.17	8.31	6.70	11.95	8.28%
YoY %	12.76%	264.39%	-48.85%	10.35%	24.03%	-43.93%	-	-
Horiz. %	161.26%	143.01%	39.25%	76.74%	69.54%	56.07%	100.00%	-
EY	5.19	5.85	21.31	10.90	12.04	14.92	8.36	-7.63%
YoY %	-11.28%	-72.55%	95.50%	-9.47%	-19.30%	78.47%	-	-
Horiz. %	62.08%	69.98%	254.90%	130.38%	144.02%	178.47%	100.00%	-
DY	1.92	2.45	1.59	2.63	6.48	4.15	3.71	-10.38%
YoY %	-21.63%	54.09%	-39.54%	-59.41%	56.14%	11.86%	-	-
Horiz. %	51.75%	66.04%	42.86%	70.89%	174.66%	111.86%	100.00%	-
P/NAPS	1.00	0.80	0.83	0.63	0.40	0.61	0.65	7.43%
YoY %	25.00%	-3.61%	31.75%	57.50%	-34.43%	-6.15%	-	-
Horiz. %	153.85%	123.08%	127.69%	96.92%	61.54%	93.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	25/05/12	24/05/11	27/05/10	21/05/09	29/05/08	29/05/07	-
Price	5.09	3.82	4.43	3.26	2.25	3.13	3.23	-
P/RPS	1.76	1.10	1.56	0.83	0.43	0.60	0.90	11.81%
YoY %	60.00%	-29.49%	87.95%	93.02%	-28.33%	-33.33%	-	-
Horiz. %	195.56%	122.22%	173.33%	92.22%	47.78%	66.67%	100.00%	-
P/EPS	18.82	16.00	5.01	7.87	9.68	7.57	13.64	5.50%
YoY %	17.62%	219.36%	-36.34%	-18.70%	27.87%	-44.50%	-	-
Horiz. %	137.98%	117.30%	36.73%	57.70%	70.97%	55.50%	100.00%	-
EY	5.31	6.25	19.96	12.71	10.33	13.21	7.33	-5.22%
YoY %	-15.04%	-68.69%	57.04%	23.04%	-21.80%	80.22%	-	-
Horiz. %	72.44%	85.27%	272.31%	173.40%	140.93%	180.22%	100.00%	-
DY	1.96	2.62	1.49	3.07	5.56	3.67	3.25	-8.07%
YoY %	-25.19%	75.84%	-51.47%	-44.78%	51.50%	12.92%	-	-
Horiz. %	60.31%	80.62%	45.85%	94.46%	171.08%	112.92%	100.00%	-
P/NAPS	0.97	0.75	0.88	0.54	0.47	0.69	0.74	4.60%
YoY %	29.33%	-14.77%	62.96%	14.89%	-31.88%	-6.76%	-	-
Horiz. %	131.08%	101.35%	118.92%	72.97%	63.51%	93.24%	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