[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
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 286,768 239,135 228,006 219,316 208,404 260,368 272,266 3.52%
PBT 53,348 31,855 36,820 37,242 26,768 28,661 34,994 32.49%
Tax -13,572 -8,581 -9,013 -8,826 -6,088 -7,342 -8,658 34.98%
NP 39,776 23,274 27,806 28,416 20,680 21,319 26,336 31.67%
-
NP to SH 40,368 24,979 29,168 29,584 21,440 22,188 27,198 30.14%
-
Tax Rate 25.44% 26.94% 24.48% 23.70% 22.74% 25.62% 24.74% -
Total Cost 246,992 215,861 200,200 190,900 187,724 239,049 245,930 0.28%
-
Net Worth 331,759 316,253 316,416 313,215 308,251 305,640 313,476 3.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 25,300 9,196 13,854 - 18,293 - -
Div Payout % - 101.29% 31.53% 46.83% - 82.45% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 331,759 316,253 316,416 313,215 308,251 305,640 313,476 3.85%
NOSH 232,000 229,169 227,637 228,624 233,524 226,400 230,497 0.43%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.87% 9.73% 12.20% 12.96% 9.92% 8.19% 9.67% -
ROE 12.17% 7.90% 9.22% 9.45% 6.96% 7.26% 8.68% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 123.61 104.35 100.16 95.93 89.24 115.00 118.12 3.07%
EPS 17.40 10.90 12.81 12.94 9.16 9.42 11.80 29.58%
DPS 0.00 11.04 4.04 6.06 0.00 8.08 0.00 -
NAPS 1.43 1.38 1.39 1.37 1.32 1.35 1.36 3.40%
Adjusted Per Share Value based on latest NOSH - 228,674
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 113.75 94.85 90.44 86.99 82.66 103.28 108.00 3.52%
EPS 16.01 9.91 11.57 11.73 8.50 8.80 10.79 30.12%
DPS 0.00 10.04 3.65 5.50 0.00 7.26 0.00 -
NAPS 1.3159 1.2544 1.2551 1.2424 1.2227 1.2123 1.2434 3.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
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%
P/EPS 7.82 10.18 10.69 8.58 8.28 8.57 8.56 -5.85%
EY 12.79 9.82 9.35 11.66 12.08 11.67 11.68 6.24%
DY 0.00 9.95 2.95 5.46 0.00 9.62 0.00 -
P/NAPS 0.95 0.80 0.99 0.81 0.58 0.62 0.74 18.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
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%
P/EPS 7.87 10.73 9.60 11.90 9.80 8.57 6.95 8.64%
EY 12.70 9.32 10.42 8.40 10.20 11.67 14.39 -7.99%
DY 0.00 9.44 3.28 3.94 0.00 9.62 0.00 -
P/NAPS 0.96 0.85 0.88 1.12 0.68 0.62 0.60 36.83%

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