[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[KONSORT] KONSORTIUM LOGISTIK BHD

Announcement Date

12-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 37.99%

YoY- 2.79%

Quarter Report

2nd Q 30.06.2009 - BS,PL,CE&CF.pdf

Latest QR

Upcoming QR

KONSORT's Result

KONSORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	286,768	239,135	228,006	219,316	208,404	260,368	272,266	3.52%
YoY %	19.92%	4.88%	3.96%	5.24%	-19.96%	-4.37%	-	-
Horiz. %	105.33%	87.83%	83.74%	80.55%	76.54%	95.63%	100.00%	-
PBT	53,348	31,855	36,820	37,242	26,768	28,661	34,994	32.49%
YoY %	67.47%	-13.48%	-1.13%	39.13%	-6.60%	-18.10%	-	-
Horiz. %	152.45%	91.03%	105.22%	106.42%	76.49%	81.90%	100.00%	-
Tax	-13,572	-8,581	-9,013	-8,826	-6,088	-7,342	-8,658	34.98%
YoY %	-58.16%	4.79%	-2.12%	-44.97%	17.08%	15.20%	-	-
Horiz. %	156.76%	99.11%	104.10%	101.94%	70.32%	84.80%	100.00%	-
NP	39,776	23,274	27,806	28,416	20,680	21,319	26,336	31.67%
YoY %	70.90%	-16.30%	-2.15%	37.41%	-3.00%	-19.05%	-	-
Horiz. %	151.03%	88.37%	105.58%	107.90%	78.52%	80.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,368	24,979	29,168	29,584	21,440	22,188	27,198	30.14%
YoY %	61.61%	-14.36%	-1.41%	37.99%	-3.37%	-18.42%	-	-
Horiz. %	148.42%	91.84%	107.24%	108.77%	78.83%	81.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	26.94%	24.48%	23.70%	22.74%	25.62%	24.74%	-
YoY %	-5.57%	10.05%	3.29%	4.22%	-11.24%	3.56%	-	-
Horiz. %	102.83%	108.89%	98.95%	95.80%	91.92%	103.56%	100.00%	-
Total Cost	246,992	215,861	200,200	190,900	187,724	239,049	245,930	0.28%
YoY %	14.42%	7.82%	4.87%	1.69%	-21.47%	-2.80%	-	-
Horiz. %	100.43%	87.77%	81.41%	77.62%	76.33%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	331,759	316,253	316,416	313,215	308,251	305,640	313,476	3.85%
YoY %	4.90%	-0.05%	1.02%	1.61%	0.85%	-2.50%	-	-
Horiz. %	105.83%	100.89%	100.94%	99.92%	98.33%	97.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	25,300	9,196	13,854	-	18,293	-	-
YoY %	-	175.12%	-33.62%	0.00%	-	0.00%	-	-
Horiz. %	-	138.30%	50.27%	75.73%	-	100.00%	-	-
Div Payout %	-	101.29%	31.53%	46.83%	-	82.45%	-	-
YoY %	-	221.25%	-32.67%	0.00%	-	0.00%	-	-
Horiz. %	-	122.85%	38.24%	56.80%	-	100.00%	-	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	331,759	316,253	316,416	313,215	308,251	305,640	313,476	3.85%
YoY %	4.90%	-0.05%	1.02%	1.61%	0.85%	-2.50%	-	-
Horiz. %	105.83%	100.89%	100.94%	99.92%	98.33%	97.50%	100.00%	-
NOSH	232,000	229,169	227,637	228,624	233,524	226,400	230,497	0.43%
YoY %	1.24%	0.67%	-0.43%	-2.10%	3.15%	-1.78%	-	-
Horiz. %	100.65%	99.42%	98.76%	99.19%	101.31%	98.22%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	13.87%	9.73%	12.20%	12.96%	9.92%	8.19%	9.67%	-
YoY %	42.55%	-20.25%	-5.86%	30.65%	21.12%	-15.31%	-	-
Horiz. %	143.43%	100.62%	126.16%	134.02%	102.59%	84.69%	100.00%	-
ROE	12.17%	7.90%	9.22%	9.45%	6.96%	7.26%	8.68%	-
YoY %	54.05%	-14.32%	-2.43%	35.78%	-4.13%	-16.36%	-	-
Horiz. %	140.21%	91.01%	106.22%	108.87%	80.18%	83.64%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	123.61	104.35	100.16	95.93	89.24	115.00	118.12	3.07%
YoY %	18.46%	4.18%	4.41%	7.50%	-22.40%	-2.64%	-	-
Horiz. %	104.65%	88.34%	84.80%	81.21%	75.55%	97.36%	100.00%	-
EPS	17.40	10.90	12.81	12.94	9.16	9.42	11.80	29.58%
YoY %	59.63%	-14.91%	-1.00%	41.27%	-2.76%	-20.17%	-	-
Horiz. %	147.46%	92.37%	108.56%	109.66%	77.63%	79.83%	100.00%	-
DPS	0.00	11.04	4.04	6.06	0.00	8.08	0.00	-
YoY %	0.00%	173.27%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	136.63%	50.00%	75.00%	0.00%	100.00%	-	-
NAPS	1.43	1.38	1.39	1.37	1.32	1.35	1.36	3.40%
YoY %	3.62%	-0.72%	1.46%	3.79%	-2.22%	-0.74%	-	-
Horiz. %	105.15%	101.47%	102.21%	100.74%	97.06%	99.26%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 228,674
RPS	113.75	94.85	90.44	86.99	82.66	103.28	108.00	3.52%
YoY %	19.93%	4.88%	3.97%	5.24%	-19.97%	-4.37%	-	-
Horiz. %	105.32%	87.82%	83.74%	80.55%	76.54%	95.63%	100.00%	-
EPS	16.01	9.91	11.57	11.73	8.50	8.80	10.79	30.12%
YoY %	61.55%	-14.35%	-1.36%	38.00%	-3.41%	-18.44%	-	-
Horiz. %	148.38%	91.84%	107.23%	108.71%	78.78%	81.56%	100.00%	-
DPS	0.00	10.04	3.65	5.50	0.00	7.26	0.00	-
YoY %	0.00%	175.07%	-33.64%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	138.29%	50.28%	75.76%	0.00%	100.00%	-	-
NAPS	1.3159	1.2544	1.2551	1.2424	1.2227	1.2123	1.2434	3.85%
YoY %	4.90%	-0.06%	1.02%	1.61%	0.86%	-2.50%	-	-
Horiz. %	105.83%	100.88%	100.94%	99.92%	98.34%	97.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.36	1.11	1.37	1.11	0.76	0.84	1.01	-
P/RPS	1.10	1.06	1.37	1.16	0.85	0.73	0.86	17.84%
YoY %	3.77%	-22.63%	18.10%	36.47%	16.44%	-15.12%	-	-
Horiz. %	127.91%	123.26%	159.30%	134.88%	98.84%	84.88%	100.00%	-
P/EPS	7.82	10.18	10.69	8.58	8.28	8.57	8.56	-5.85%
YoY %	-23.18%	-4.77%	24.59%	3.62%	-3.38%	0.12%	-	-
Horiz. %	91.36%	118.93%	124.88%	100.23%	96.73%	100.12%	100.00%	-
EY	12.79	9.82	9.35	11.66	12.08	11.67	11.68	6.24%
YoY %	30.24%	5.03%	-19.81%	-3.48%	3.51%	-0.09%	-	-
Horiz. %	109.50%	84.08%	80.05%	99.83%	103.42%	99.91%	100.00%	-
DY	0.00	9.95	2.95	5.46	0.00	9.62	0.00	-
YoY %	0.00%	237.29%	-45.97%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	103.43%	30.67%	56.76%	0.00%	100.00%	-	-
P/NAPS	0.95	0.80	0.99	0.81	0.58	0.62	0.74	18.13%
YoY %	18.75%	-19.19%	22.22%	39.66%	-6.45%	-16.22%	-	-
Horiz. %	128.38%	108.11%	133.78%	109.46%	78.38%	83.78%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	21/04/10	25/02/10	11/11/09	12/08/09	25/05/09	19/02/09	13/11/08	-
Price	1.37	1.17	1.23	1.54	0.90	0.84	0.82	-
P/RPS	1.11	1.12	1.23	1.61	1.01	0.73	0.69	37.33%
YoY %	-0.89%	-8.94%	-23.60%	59.41%	38.36%	5.80%	-	-
Horiz. %	160.87%	162.32%	178.26%	233.33%	146.38%	105.80%	100.00%	-
P/EPS	7.87	10.73	9.60	11.90	9.80	8.57	6.95	8.64%
YoY %	-26.65%	11.77%	-19.33%	21.43%	14.35%	23.31%	-	-
Horiz. %	113.24%	154.39%	138.13%	171.22%	141.01%	123.31%	100.00%	-
EY	12.70	9.32	10.42	8.40	10.20	11.67	14.39	-7.99%
YoY %	36.27%	-10.56%	24.05%	-17.65%	-12.60%	-18.90%	-	-
Horiz. %	88.26%	64.77%	72.41%	58.37%	70.88%	81.10%	100.00%	-
DY	0.00	9.44	3.28	3.94	0.00	9.62	0.00	-
YoY %	0.00%	187.80%	-16.75%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	98.13%	34.10%	40.96%	0.00%	100.00%	-	-
P/NAPS	0.96	0.85	0.88	1.12	0.68	0.62	0.60	36.83%
YoY %	12.94%	-3.41%	-21.43%	64.71%	9.68%	3.33%	-	-
Horiz. %	160.00%	141.67%	146.67%	186.67%	113.33%	103.33%	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