[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.63%
YoY- 55.05%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 280,624 294,410 305,354 303,654 286,768 239,135 228,006 14.86%
PBT 58,304 -18,216 9,318 59,554 53,348 31,855 36,820 35.89%
Tax -14,576 -8,296 -11,699 -13,980 -13,572 -8,581 -9,013 37.81%
NP 43,728 -26,512 -2,381 45,574 39,776 23,274 27,806 35.26%
-
NP to SH 43,728 -26,512 -2,184 45,870 40,368 24,979 29,168 31.02%
-
Tax Rate 25.00% - 125.55% 23.47% 25.44% 26.94% 24.48% -
Total Cost 236,896 320,922 307,735 258,080 246,992 215,861 200,200 11.88%
-
Net Worth 264,445 253,236 304,529 330,268 331,759 316,253 316,416 -11.28%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 59,167 7,690 - - 25,300 9,196 -
Div Payout % - 0.00% 0.00% - - 101.29% 31.53% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 264,445 253,236 304,529 330,268 331,759 316,253 316,416 -11.28%
NOSH 236,112 236,669 230,704 230,956 232,000 229,169 227,637 2.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.58% -9.01% -0.78% 15.01% 13.87% 9.73% 12.20% -
ROE 16.54% -10.47% -0.72% 13.89% 12.17% 7.90% 9.22% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 118.85 124.40 132.36 131.48 123.61 104.35 100.16 12.09%
EPS 18.52 -11.14 -0.95 19.86 17.40 10.90 12.81 27.88%
DPS 0.00 25.00 3.33 0.00 0.00 11.04 4.04 -
NAPS 1.12 1.07 1.32 1.43 1.43 1.38 1.39 -13.42%
Adjusted Per Share Value based on latest NOSH - 230,989
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 111.31 116.78 121.12 120.45 113.75 94.85 90.44 14.86%
EPS 17.34 -10.52 -0.87 18.19 16.01 9.91 11.57 30.99%
DPS 0.00 23.47 3.05 0.00 0.00 10.04 3.65 -
NAPS 1.0489 1.0045 1.2079 1.31 1.3159 1.2544 1.2551 -11.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.66 1.43 1.30 1.36 1.11 1.37 -
P/RPS 1.12 1.33 1.08 0.99 1.10 1.06 1.37 -12.57%
P/EPS 7.18 -14.82 -151.06 6.55 7.82 10.18 10.69 -23.32%
EY 13.92 -6.75 -0.66 15.28 12.79 9.82 9.35 30.41%
DY 0.00 15.06 2.33 0.00 0.00 9.95 2.95 -
P/NAPS 1.19 1.55 1.08 0.91 0.95 0.80 0.99 13.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 11/11/09 -
Price 1.36 1.40 1.45 1.39 1.37 1.17 1.23 -
P/RPS 1.14 1.13 1.10 1.06 1.11 1.12 1.23 -4.94%
P/EPS 7.34 -12.50 -153.17 7.00 7.87 10.73 9.60 -16.39%
EY 13.62 -8.00 -0.65 14.29 12.70 9.32 10.42 19.56%
DY 0.00 17.86 2.30 0.00 0.00 9.44 3.28 -
P/NAPS 1.21 1.31 1.10 0.97 0.96 0.85 0.88 23.67%

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