[KONSORT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[KONSORT] KONSORTIUM LOGISTIK BHD

Announcement Date

12-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 175.97%

YoY- 2.79%

Quarter Report

2nd Q 30.06.2009 - BS,PL,CE&CF.pdf

Latest QR

Upcoming QR

KONSORT's Result

KONSORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	71,692	239,135	171,005	109,658	52,101	260,368	204,200	-50.26%
YoY %	-70.02%	39.84%	55.94%	110.47%	-79.99%	27.51%	-	-
Horiz. %	35.11%	117.11%	83.74%	53.70%	25.51%	127.51%	100.00%	-
PBT	13,337	31,855	27,615	18,621	6,692	28,661	26,246	-36.34%
YoY %	-58.13%	15.35%	48.30%	178.26%	-76.65%	9.20%	-	-
Horiz. %	50.82%	121.37%	105.22%	70.95%	25.50%	109.20%	100.00%	-
Tax	-3,393	-8,581	-6,760	-4,413	-1,522	-7,342	-6,494	-35.15%
YoY %	60.46%	-26.94%	-53.18%	-189.95%	79.27%	-13.06%	-	-
Horiz. %	52.25%	132.14%	104.10%	67.96%	23.44%	113.06%	100.00%	-
NP	9,944	23,274	20,855	14,208	5,170	21,319	19,752	-36.74%
YoY %	-57.27%	11.60%	46.78%	174.82%	-75.75%	7.93%	-	-
Horiz. %	50.34%	117.83%	105.58%	71.93%	26.17%	107.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,092	24,979	21,876	14,792	5,360	22,188	20,399	-37.47%
YoY %	-59.60%	14.18%	47.89%	175.97%	-75.84%	8.77%	-	-
Horiz. %	49.47%	122.45%	107.24%	72.51%	26.28%	108.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	26.94%	24.48%	23.70%	22.74%	25.62%	24.74%	-
YoY %	-5.57%	10.05%	3.29%	4.22%	-11.24%	3.56%	-	-
Horiz. %	102.83%	108.89%	98.95%	95.80%	91.92%	103.56%	100.00%	-
Total Cost	61,748	215,861	150,150	95,450	46,931	239,049	184,448	-51.81%
YoY %	-71.39%	43.76%	57.31%	103.38%	-80.37%	29.60%	-	-
Horiz. %	33.48%	117.03%	81.41%	51.75%	25.44%	129.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	331,759	316,253	316,416	313,215	308,251	305,640	313,476	3.85%
YoY %	4.90%	-0.05%	1.02%	1.61%	0.85%	-2.50%	-	-
Horiz. %	105.83%	100.89%	100.94%	99.92%	98.33%	97.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	25,300	6,897	6,927	-	18,293	-	-
YoY %	-	266.83%	-0.43%	0.00%	-	0.00%	-	-
Horiz. %	-	138.30%	37.70%	37.87%	-	100.00%	-	-
Div Payout %	-	101.29%	31.53%	46.83%	-	82.45%	-	-
YoY %	-	221.25%	-32.67%	0.00%	-	0.00%	-	-
Horiz. %	-	122.85%	38.24%	56.80%	-	100.00%	-	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	331,759	316,253	316,416	313,215	308,251	305,640	313,476	3.85%
YoY %	4.90%	-0.05%	1.02%	1.61%	0.85%	-2.50%	-	-
Horiz. %	105.83%	100.89%	100.94%	99.92%	98.33%	97.50%	100.00%	-
NOSH	232,000	229,169	227,637	228,624	233,524	226,400	230,497	0.43%
YoY %	1.24%	0.67%	-0.43%	-2.10%	3.15%	-1.78%	-	-
Horiz. %	100.65%	99.42%	98.76%	99.19%	101.31%	98.22%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	13.87%	9.73%	12.20%	12.96%	9.92%	8.19%	9.67%	-
YoY %	42.55%	-20.25%	-5.86%	30.65%	21.12%	-15.31%	-	-
Horiz. %	143.43%	100.62%	126.16%	134.02%	102.59%	84.69%	100.00%	-
ROE	3.04%	7.90%	6.91%	4.72%	1.74%	7.26%	6.51%	-
YoY %	-61.52%	14.33%	46.40%	171.26%	-76.03%	11.52%	-	-
Horiz. %	46.70%	121.35%	106.14%	72.50%	26.73%	111.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	30.90	104.35	75.12	47.96	22.31	115.00	88.59	-50.48%
YoY %	-70.39%	38.91%	56.63%	114.97%	-80.60%	29.81%	-	-
Horiz. %	34.88%	117.79%	84.80%	54.14%	25.18%	129.81%	100.00%	-
EPS	4.35	10.90	9.61	6.47	2.29	9.42	8.85	-37.74%
YoY %	-60.09%	13.42%	48.53%	182.53%	-75.69%	6.44%	-	-
Horiz. %	49.15%	123.16%	108.59%	73.11%	25.88%	106.44%	100.00%	-
DPS	0.00	11.04	3.03	3.03	0.00	8.08	0.00	-
YoY %	0.00%	264.36%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	136.63%	37.50%	37.50%	0.00%	100.00%	-	-
NAPS	1.43	1.38	1.39	1.37	1.32	1.35	1.36	3.40%
YoY %	3.62%	-0.72%	1.46%	3.79%	-2.22%	-0.74%	-	-
Horiz. %	105.15%	101.47%	102.21%	100.74%	97.06%	99.26%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 228,674
RPS	28.44	94.85	67.83	43.50	20.67	103.28	81.00	-50.26%
YoY %	-70.02%	39.83%	55.93%	110.45%	-79.99%	27.51%	-	-
Horiz. %	35.11%	117.10%	83.74%	53.70%	25.52%	127.51%	100.00%	-
EPS	4.00	9.91	8.68	5.87	2.13	8.80	8.09	-37.49%
YoY %	-59.64%	14.17%	47.87%	175.59%	-75.80%	8.78%	-	-
Horiz. %	49.44%	122.50%	107.29%	72.56%	26.33%	108.78%	100.00%	-
DPS	0.00	10.04	2.74	2.75	0.00	7.26	0.00	-
YoY %	0.00%	266.42%	-0.36%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	138.29%	37.74%	37.88%	0.00%	100.00%	-	-
NAPS	1.3159	1.2544	1.2551	1.2424	1.2227	1.2123	1.2434	3.85%
YoY %	4.90%	-0.06%	1.02%	1.61%	0.86%	-2.50%	-	-
Horiz. %	105.83%	100.88%	100.94%	99.92%	98.34%	97.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.36	1.11	1.37	1.11	0.76	0.84	1.01	-
P/RPS	4.40	1.06	1.82	2.31	3.41	0.73	1.14	146.25%
YoY %	315.09%	-41.76%	-21.21%	-32.26%	367.12%	-35.96%	-	-
Horiz. %	385.96%	92.98%	159.65%	202.63%	299.12%	64.04%	100.00%	-
P/EPS	31.26	10.18	14.26	17.16	33.11	8.57	11.41	95.91%
YoY %	207.07%	-28.61%	-16.90%	-48.17%	286.35%	-24.89%	-	-
Horiz. %	273.97%	89.22%	124.98%	150.39%	290.18%	75.11%	100.00%	-
EY	3.20	9.82	7.01	5.83	3.02	11.67	8.76	-48.93%
YoY %	-67.41%	40.09%	20.24%	93.05%	-74.12%	33.22%	-	-
Horiz. %	36.53%	112.10%	80.02%	66.55%	34.47%	133.22%	100.00%	-
DY	0.00	9.95	2.21	2.73	0.00	9.62	0.00	-
YoY %	0.00%	350.23%	-19.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	103.43%	22.97%	28.38%	0.00%	100.00%	-	-
P/NAPS	0.95	0.80	0.99	0.81	0.58	0.62	0.74	18.13%
YoY %	18.75%	-19.19%	22.22%	39.66%	-6.45%	-16.22%	-	-
Horiz. %	128.38%	108.11%	133.78%	109.46%	78.38%	83.78%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	21/04/10	25/02/10	11/11/09	12/08/09	25/05/09	19/02/09	13/11/08	-
Price	1.37	1.17	1.23	1.54	0.90	0.84	0.82	-
P/RPS	4.43	1.12	1.64	3.21	4.03	0.73	0.93	183.37%
YoY %	295.54%	-31.71%	-48.91%	-20.35%	452.05%	-21.51%	-	-
Horiz. %	476.34%	120.43%	176.34%	345.16%	433.33%	78.49%	100.00%	-
P/EPS	31.49	10.73	12.80	23.80	39.21	8.57	9.27	126.14%
YoY %	193.48%	-16.17%	-46.22%	-39.30%	357.53%	-7.55%	-	-
Horiz. %	339.70%	115.75%	138.08%	256.74%	422.98%	92.45%	100.00%	-
EY	3.18	9.32	7.81	4.20	2.55	11.67	10.79	-55.74%
YoY %	-65.88%	19.33%	85.95%	64.71%	-78.15%	8.16%	-	-
Horiz. %	29.47%	86.38%	72.38%	38.92%	23.63%	108.16%	100.00%	-
DY	0.00	9.44	2.46	1.97	0.00	9.62	0.00	-
YoY %	0.00%	283.74%	24.87%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	98.13%	25.57%	20.48%	0.00%	100.00%	-	-
P/NAPS	0.96	0.85	0.88	1.12	0.68	0.62	0.60	36.83%
YoY %	12.94%	-3.41%	-21.43%	64.71%	9.68%	3.33%	-	-
Horiz. %	160.00%	141.67%	146.67%	186.67%	113.33%	103.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos