[KONSORT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -16.36%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 260,368 272,266 267,020 249,188 252,843 249,404 242,580 4.80%
PBT 28,661 34,994 36,870 26,452 32,311 36,612 34,236 -11.12%
Tax -7,342 -8,658 -8,978 -6,208 -7,932 -9,662 -9,644 -16.55%
NP 21,319 26,336 27,892 20,244 24,379 26,949 24,592 -9.04%
-
NP to SH 22,188 27,198 28,782 20,184 24,132 26,770 24,334 -5.94%
-
Tax Rate 25.62% 24.74% 24.35% 23.47% 24.55% 26.39% 28.17% -
Total Cost 239,049 245,930 239,128 228,944 228,464 222,454 217,988 6.31%
-
Net Worth 305,640 313,476 327,286 319,580 344,278 334,633 334,893 -5.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,293 - - - 48,150 - - -
Div Payout % 82.45% - - - 199.53% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 305,640 313,476 327,286 319,580 344,278 334,633 334,893 -5.88%
NOSH 226,400 230,497 240,652 240,285 240,753 240,743 240,930 -4.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.19% 9.67% 10.45% 8.12% 9.64% 10.81% 10.14% -
ROE 7.26% 8.68% 8.79% 6.32% 7.01% 8.00% 7.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.00 118.12 110.96 103.70 105.02 103.60 100.68 9.22%
EPS 9.42 11.80 11.96 8.40 10.02 11.12 10.10 -4.52%
DPS 8.08 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.35 1.36 1.36 1.33 1.43 1.39 1.39 -1.91%
Adjusted Per Share Value based on latest NOSH - 240,285
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.28 108.00 105.91 98.84 100.29 98.93 96.22 4.81%
EPS 8.80 10.79 11.42 8.01 9.57 10.62 9.65 -5.93%
DPS 7.26 0.00 0.00 0.00 19.10 0.00 0.00 -
NAPS 1.2123 1.2434 1.2982 1.2676 1.3656 1.3273 1.3284 -5.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.84 1.01 1.00 1.21 1.46 1.71 1.54 -
P/RPS 0.73 0.86 0.90 1.17 1.39 1.65 1.53 -38.80%
P/EPS 8.57 8.56 8.36 14.40 14.57 15.38 15.25 -31.78%
EY 11.67 11.68 11.96 6.94 6.87 6.50 6.56 46.56%
DY 9.62 0.00 0.00 0.00 13.70 0.00 0.00 -
P/NAPS 0.62 0.74 0.74 0.91 1.02 1.23 1.11 -32.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 14/11/07 28/08/07 -
Price 0.84 0.82 1.09 1.12 1.38 1.47 2.29 -
P/RPS 0.73 0.69 0.98 1.08 1.31 1.42 2.27 -52.89%
P/EPS 8.57 6.95 9.11 13.33 13.77 13.22 22.67 -47.56%
EY 11.67 14.39 10.97 7.50 7.26 7.56 4.41 90.75%
DY 9.62 0.00 0.00 0.00 14.49 0.00 0.00 -
P/NAPS 0.62 0.60 0.80 0.84 0.97 1.06 1.65 -47.77%

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