[KONSORT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 41.75%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 109,658 52,101 260,368 204,200 133,510 62,297 252,843 -42.73%
PBT 18,621 6,692 28,661 26,246 18,435 6,613 32,311 -30.77%
Tax -4,413 -1,522 -7,342 -6,494 -4,489 -1,552 -7,932 -32.37%
NP 14,208 5,170 21,319 19,752 13,946 5,061 24,379 -30.25%
-
NP to SH 14,792 5,360 22,188 20,399 14,391 5,046 24,132 -27.86%
-
Tax Rate 23.70% 22.74% 25.62% 24.74% 24.35% 23.47% 24.55% -
Total Cost 95,450 46,931 239,049 184,448 119,564 57,236 228,464 -44.14%
-
Net Worth 313,215 308,251 305,640 313,476 327,286 319,580 344,278 -6.11%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,927 - 18,293 - - - 48,150 -72.57%
Div Payout % 46.83% - 82.45% - - - 199.53% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 313,215 308,251 305,640 313,476 327,286 319,580 344,278 -6.11%
NOSH 228,624 233,524 226,400 230,497 240,652 240,285 240,753 -3.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.96% 9.92% 8.19% 9.67% 10.45% 8.12% 9.64% -
ROE 4.72% 1.74% 7.26% 6.51% 4.40% 1.58% 7.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.96 22.31 115.00 88.59 55.48 25.93 105.02 -40.72%
EPS 6.47 2.29 9.42 8.85 5.98 2.10 10.02 -25.31%
DPS 3.03 0.00 8.08 0.00 0.00 0.00 20.00 -71.61%
NAPS 1.37 1.32 1.35 1.36 1.36 1.33 1.43 -2.81%
Adjusted Per Share Value based on latest NOSH - 230,191
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.50 20.67 103.28 81.00 52.96 24.71 100.29 -42.72%
EPS 5.87 2.13 8.80 8.09 5.71 2.00 9.57 -27.83%
DPS 2.75 0.00 7.26 0.00 0.00 0.00 19.10 -72.56%
NAPS 1.2424 1.2227 1.2123 1.2434 1.2982 1.2676 1.3656 -6.11%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.11 0.76 0.84 1.01 1.00 1.21 1.46 -
P/RPS 2.31 3.41 0.73 1.14 1.80 4.67 1.39 40.34%
P/EPS 17.16 33.11 8.57 11.41 16.72 57.62 14.57 11.53%
EY 5.83 3.02 11.67 8.76 5.98 1.74 6.87 -10.37%
DY 2.73 0.00 9.62 0.00 0.00 0.00 13.70 -65.91%
P/NAPS 0.81 0.58 0.62 0.74 0.74 0.91 1.02 -14.25%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 -
Price 1.54 0.90 0.84 0.82 1.09 1.12 1.38 -
P/RPS 3.21 4.03 0.73 0.93 1.96 4.32 1.31 81.85%
P/EPS 23.80 39.21 8.57 9.27 18.23 53.33 13.77 44.06%
EY 4.20 2.55 11.67 10.79 5.49 1.87 7.26 -30.59%
DY 1.97 0.00 9.62 0.00 0.00 0.00 14.49 -73.59%
P/NAPS 1.12 0.68 0.62 0.60 0.80 0.84 0.97 10.06%

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