[KONSORT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.37%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 239,135 228,006 219,316 208,404 260,368 272,266 267,020 -7.07%
PBT 31,855 36,820 37,242 26,768 28,661 34,994 36,870 -9.26%
Tax -8,581 -9,013 -8,826 -6,088 -7,342 -8,658 -8,978 -2.96%
NP 23,274 27,806 28,416 20,680 21,319 26,336 27,892 -11.33%
-
NP to SH 24,979 29,168 29,584 21,440 22,188 27,198 28,782 -8.99%
-
Tax Rate 26.94% 24.48% 23.70% 22.74% 25.62% 24.74% 24.35% -
Total Cost 215,861 200,200 190,900 187,724 239,049 245,930 239,128 -6.57%
-
Net Worth 316,253 316,416 313,215 308,251 305,640 313,476 327,286 -2.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,300 9,196 13,854 - 18,293 - - -
Div Payout % 101.29% 31.53% 46.83% - 82.45% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 316,253 316,416 313,215 308,251 305,640 313,476 327,286 -2.25%
NOSH 229,169 227,637 228,624 233,524 226,400 230,497 240,652 -3.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.73% 12.20% 12.96% 9.92% 8.19% 9.67% 10.45% -
ROE 7.90% 9.22% 9.45% 6.96% 7.26% 8.68% 8.79% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 104.35 100.16 95.93 89.24 115.00 118.12 110.96 -4.00%
EPS 10.90 12.81 12.94 9.16 9.42 11.80 11.96 -5.98%
DPS 11.04 4.04 6.06 0.00 8.08 0.00 0.00 -
NAPS 1.38 1.39 1.37 1.32 1.35 1.36 1.36 0.97%
Adjusted Per Share Value based on latest NOSH - 233,524
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.85 90.44 86.99 82.66 103.28 108.00 105.91 -7.07%
EPS 9.91 11.57 11.73 8.50 8.80 10.79 11.42 -8.99%
DPS 10.04 3.65 5.50 0.00 7.26 0.00 0.00 -
NAPS 1.2544 1.2551 1.2424 1.2227 1.2123 1.2434 1.2982 -2.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.11 1.37 1.11 0.76 0.84 1.01 1.00 -
P/RPS 1.06 1.37 1.16 0.85 0.73 0.86 0.90 11.49%
P/EPS 10.18 10.69 8.58 8.28 8.57 8.56 8.36 13.99%
EY 9.82 9.35 11.66 12.08 11.67 11.68 11.96 -12.28%
DY 9.95 2.95 5.46 0.00 9.62 0.00 0.00 -
P/NAPS 0.80 0.99 0.81 0.58 0.62 0.74 0.74 5.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 -
Price 1.17 1.23 1.54 0.90 0.84 0.82 1.09 -
P/RPS 1.12 1.23 1.61 1.01 0.73 0.69 0.98 9.28%
P/EPS 10.73 9.60 11.90 9.80 8.57 6.95 9.11 11.49%
EY 9.32 10.42 8.40 10.20 11.67 14.39 10.97 -10.27%
DY 9.44 3.28 3.94 0.00 9.62 0.00 0.00 -
P/NAPS 0.85 0.88 1.12 0.68 0.62 0.60 0.80 4.11%

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