[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 42.6%
YoY- 18.28%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 208,404 260,368 272,266 267,020 249,188 252,843 249,404 -11.27%
PBT 26,768 28,661 34,994 36,870 26,452 32,311 36,612 -18.82%
Tax -6,088 -7,342 -8,658 -8,978 -6,208 -7,932 -9,662 -26.48%
NP 20,680 21,319 26,336 27,892 20,244 24,379 26,949 -16.16%
-
NP to SH 21,440 22,188 27,198 28,782 20,184 24,132 26,770 -13.74%
-
Tax Rate 22.74% 25.62% 24.74% 24.35% 23.47% 24.55% 26.39% -
Total Cost 187,724 239,049 245,930 239,128 228,944 228,464 222,454 -10.69%
-
Net Worth 308,251 305,640 313,476 327,286 319,580 344,278 334,633 -5.32%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 18,293 - - - 48,150 - -
Div Payout % - 82.45% - - - 199.53% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 308,251 305,640 313,476 327,286 319,580 344,278 334,633 -5.32%
NOSH 233,524 226,400 230,497 240,652 240,285 240,753 240,743 -2.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.92% 8.19% 9.67% 10.45% 8.12% 9.64% 10.81% -
ROE 6.96% 7.26% 8.68% 8.79% 6.32% 7.01% 8.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.24 115.00 118.12 110.96 103.70 105.02 103.60 -9.46%
EPS 9.16 9.42 11.80 11.96 8.40 10.02 11.12 -12.11%
DPS 0.00 8.08 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.32 1.35 1.36 1.36 1.33 1.43 1.39 -3.38%
Adjusted Per Share Value based on latest NOSH - 240,824
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.66 103.28 108.00 105.91 98.84 100.29 98.93 -11.27%
EPS 8.50 8.80 10.79 11.42 8.01 9.57 10.62 -13.78%
DPS 0.00 7.26 0.00 0.00 0.00 19.10 0.00 -
NAPS 1.2227 1.2123 1.2434 1.2982 1.2676 1.3656 1.3273 -5.32%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.76 0.84 1.01 1.00 1.21 1.46 1.71 -
P/RPS 0.85 0.73 0.86 0.90 1.17 1.39 1.65 -35.71%
P/EPS 8.28 8.57 8.56 8.36 14.40 14.57 15.38 -33.79%
EY 12.08 11.67 11.68 11.96 6.94 6.87 6.50 51.10%
DY 0.00 9.62 0.00 0.00 0.00 13.70 0.00 -
P/NAPS 0.58 0.62 0.74 0.74 0.91 1.02 1.23 -39.38%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 14/11/07 -
Price 0.90 0.84 0.82 1.09 1.12 1.38 1.47 -
P/RPS 1.01 0.73 0.69 0.98 1.08 1.31 1.42 -20.30%
P/EPS 9.80 8.57 6.95 9.11 13.33 13.77 13.22 -18.07%
EY 10.20 11.67 14.39 10.97 7.50 7.26 7.56 22.07%
DY 0.00 9.62 0.00 0.00 0.00 14.49 0.00 -
P/NAPS 0.68 0.62 0.60 0.80 0.84 0.97 1.06 -25.59%

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
Post a Comment