[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 63.26%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 280,204 268,627 267,862 262,172 257,236 258,723 264,405 3.94%
PBT 1,320 22,072 28,141 35,142 24,312 32,716 44,317 -90.37%
Tax -600 -5,499 -4,394 -5,312 -6,040 -6,763 -9,305 -83.89%
NP 720 16,573 23,746 29,830 18,272 25,953 35,012 -92.47%
-
NP to SH 720 16,573 23,746 29,830 18,272 25,953 35,012 -92.47%
-
Tax Rate 45.45% 24.91% 15.61% 15.12% 24.84% 20.67% 21.00% -
Total Cost 279,484 252,054 244,116 232,342 238,964 232,770 229,393 14.05%
-
Net Worth 200,571 196,757 221,994 219,560 209,471 191,805 276,048 -19.16%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 25,225 - - - 108,216 - -
Div Payout % - 152.21% - - - 416.97% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 200,571 196,757 221,994 219,560 209,471 191,805 276,048 -19.16%
NOSH 257,142 252,252 252,266 252,368 252,375 236,797 235,938 5.89%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.26% 6.17% 8.87% 11.38% 7.10% 10.03% 13.24% -
ROE 0.36% 8.42% 10.70% 13.59% 8.72% 13.53% 12.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 108.97 106.49 106.18 103.88 101.93 109.26 112.07 -1.85%
EPS 0.28 6.57 9.41 11.82 7.24 10.97 14.84 -92.89%
DPS 0.00 10.00 0.00 0.00 0.00 45.70 0.00 -
NAPS 0.78 0.78 0.88 0.87 0.83 0.81 1.17 -23.66%
Adjusted Per Share Value based on latest NOSH - 252,365
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 111.14 106.55 106.25 103.99 102.03 102.62 104.88 3.93%
EPS 0.29 6.57 9.42 11.83 7.25 10.29 13.89 -92.39%
DPS 0.00 10.01 0.00 0.00 0.00 42.92 0.00 -
NAPS 0.7956 0.7804 0.8805 0.8709 0.8309 0.7608 1.095 -19.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.945 1.13 0.98 0.96 1.45 1.45 1.19 -
P/RPS 0.87 1.06 0.92 0.92 1.42 1.33 1.06 -12.32%
P/EPS 337.50 17.20 10.41 8.12 20.03 13.23 8.02 1107.10%
EY 0.30 5.81 9.61 12.31 4.99 7.56 12.47 -91.64%
DY 0.00 8.85 0.00 0.00 0.00 31.52 0.00 -
P/NAPS 1.21 1.45 1.11 1.10 1.75 1.79 1.02 12.04%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 19/11/12 28/08/12 16/05/12 23/02/12 29/11/11 -
Price 1.03 0.98 1.02 1.02 1.45 1.45 1.45 -
P/RPS 0.95 0.92 0.96 0.98 1.42 1.33 1.29 -18.43%
P/EPS 367.86 14.92 10.84 8.63 20.03 13.23 9.77 1020.89%
EY 0.27 6.70 9.23 11.59 4.99 7.56 10.23 -91.11%
DY 0.00 10.20 0.00 0.00 0.00 31.52 0.00 -
P/NAPS 1.32 1.26 1.16 1.17 1.75 1.79 1.24 4.25%

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