[KONSORT] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -25.87%
YoY- 197.89%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 267,862 262,172 257,236 258,723 264,405 270,598 280,624 -3.04%
PBT 28,141 35,142 24,312 32,716 44,317 55,620 58,304 -38.38%
Tax -4,394 -5,312 -6,040 -6,763 -9,305 -11,404 -14,576 -54.94%
NP 23,746 29,830 18,272 25,953 35,012 44,216 43,728 -33.36%
-
NP to SH 23,746 29,830 18,272 25,953 35,012 44,216 43,728 -33.36%
-
Tax Rate 15.61% 15.12% 24.84% 20.67% 21.00% 20.50% 25.00% -
Total Cost 244,116 232,342 238,964 232,770 229,393 226,382 236,896 2.01%
-
Net Worth 221,994 219,560 209,471 191,805 276,048 273,695 264,445 -10.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 108,216 - - - -
Div Payout % - - - 416.97% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 221,994 219,560 209,471 191,805 276,048 273,695 264,445 -10.98%
NOSH 252,266 252,368 252,375 236,797 235,938 235,944 236,112 4.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.87% 11.38% 7.10% 10.03% 13.24% 16.34% 15.58% -
ROE 10.70% 13.59% 8.72% 13.53% 12.68% 16.16% 16.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 106.18 103.88 101.93 109.26 112.07 114.69 118.85 -7.22%
EPS 9.41 11.82 7.24 10.97 14.84 18.74 18.52 -36.24%
DPS 0.00 0.00 0.00 45.70 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.83 0.81 1.17 1.16 1.12 -14.81%
Adjusted Per Share Value based on latest NOSH - 235,384
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 106.25 103.99 102.03 102.62 104.88 107.33 111.31 -3.04%
EPS 9.42 11.83 7.25 10.29 13.89 17.54 17.34 -33.34%
DPS 0.00 0.00 0.00 42.92 0.00 0.00 0.00 -
NAPS 0.8805 0.8709 0.8309 0.7608 1.095 1.0856 1.0489 -10.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.98 0.96 1.45 1.45 1.19 1.28 1.33 -
P/RPS 0.92 0.92 1.42 1.33 1.06 1.12 1.12 -12.25%
P/EPS 10.41 8.12 20.03 13.23 8.02 6.83 7.18 28.01%
EY 9.61 12.31 4.99 7.56 12.47 14.64 13.92 -21.83%
DY 0.00 0.00 0.00 31.52 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.75 1.79 1.02 1.10 1.19 -4.52%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 16/05/12 23/02/12 29/11/11 16/08/11 24/05/11 -
Price 1.02 1.02 1.45 1.45 1.45 1.14 1.36 -
P/RPS 0.96 0.98 1.42 1.33 1.29 0.99 1.14 -10.79%
P/EPS 10.84 8.63 20.03 13.23 9.77 6.08 7.34 29.59%
EY 9.23 11.59 4.99 7.56 10.23 16.44 13.62 -22.79%
DY 0.00 0.00 0.00 31.52 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.75 1.79 1.24 0.98 1.21 -2.76%

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