[KONSORT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -104.76%
YoY- -107.49%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 270,598 280,624 294,410 305,354 303,654 286,768 239,135 8.61%
PBT 55,620 58,304 -18,216 9,318 59,554 53,348 31,855 45.14%
Tax -11,404 -14,576 -8,296 -11,699 -13,980 -13,572 -8,581 20.94%
NP 44,216 43,728 -26,512 -2,381 45,574 39,776 23,274 53.57%
-
NP to SH 44,216 43,728 -26,512 -2,184 45,870 40,368 24,979 46.48%
-
Tax Rate 20.50% 25.00% - 125.55% 23.47% 25.44% 26.94% -
Total Cost 226,382 236,896 320,922 307,735 258,080 246,992 215,861 3.23%
-
Net Worth 273,695 264,445 253,236 304,529 330,268 331,759 316,253 -9.20%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 59,167 7,690 - - 25,300 -
Div Payout % - - 0.00% 0.00% - - 101.29% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 273,695 264,445 253,236 304,529 330,268 331,759 316,253 -9.20%
NOSH 235,944 236,112 236,669 230,704 230,956 232,000 229,169 1.96%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.34% 15.58% -9.01% -0.78% 15.01% 13.87% 9.73% -
ROE 16.16% 16.54% -10.47% -0.72% 13.89% 12.17% 7.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 114.69 118.85 124.40 132.36 131.48 123.61 104.35 6.51%
EPS 18.74 18.52 -11.14 -0.95 19.86 17.40 10.90 43.65%
DPS 0.00 0.00 25.00 3.33 0.00 0.00 11.04 -
NAPS 1.16 1.12 1.07 1.32 1.43 1.43 1.38 -10.96%
Adjusted Per Share Value based on latest NOSH - 232,258
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.33 111.31 116.78 121.12 120.45 113.75 94.85 8.61%
EPS 17.54 17.34 -10.52 -0.87 18.19 16.01 9.91 46.47%
DPS 0.00 0.00 23.47 3.05 0.00 0.00 10.04 -
NAPS 1.0856 1.0489 1.0045 1.2079 1.31 1.3159 1.2544 -9.20%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.28 1.33 1.66 1.43 1.30 1.36 1.11 -
P/RPS 1.12 1.12 1.33 1.08 0.99 1.10 1.06 3.74%
P/EPS 6.83 7.18 -14.82 -151.06 6.55 7.82 10.18 -23.41%
EY 14.64 13.92 -6.75 -0.66 15.28 12.79 9.82 30.59%
DY 0.00 0.00 15.06 2.33 0.00 0.00 9.95 -
P/NAPS 1.10 1.19 1.55 1.08 0.91 0.95 0.80 23.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 -
Price 1.14 1.36 1.40 1.45 1.39 1.37 1.17 -
P/RPS 0.99 1.14 1.13 1.10 1.06 1.11 1.12 -7.91%
P/EPS 6.08 7.34 -12.50 -153.17 7.00 7.87 10.73 -31.59%
EY 16.44 13.62 -8.00 -0.65 14.29 12.70 9.32 46.14%
DY 0.00 0.00 17.86 2.30 0.00 0.00 9.44 -
P/NAPS 0.98 1.21 1.31 1.10 0.97 0.96 0.85 9.98%

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