[KONSORT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 47.89%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 151,827 71,692 239,135 171,005 109,658 52,101 260,368 -30.27%
PBT 29,777 13,337 31,855 27,615 18,621 6,692 28,661 2.58%
Tax -6,990 -3,393 -8,581 -6,760 -4,413 -1,522 -7,342 -3.23%
NP 22,787 9,944 23,274 20,855 14,208 5,170 21,319 4.55%
-
NP to SH 22,935 10,092 24,979 21,876 14,792 5,360 22,188 2.23%
-
Tax Rate 23.47% 25.44% 26.94% 24.48% 23.70% 22.74% 25.62% -
Total Cost 129,040 61,748 215,861 150,150 95,450 46,931 239,049 -33.77%
-
Net Worth 330,268 331,759 316,253 316,416 313,215 308,251 305,640 5.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 25,300 6,897 6,927 - 18,293 -
Div Payout % - - 101.29% 31.53% 46.83% - 82.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 330,268 331,759 316,253 316,416 313,215 308,251 305,640 5.31%
NOSH 230,956 232,000 229,169 227,637 228,624 233,524 226,400 1.34%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.01% 13.87% 9.73% 12.20% 12.96% 9.92% 8.19% -
ROE 6.94% 3.04% 7.90% 6.91% 4.72% 1.74% 7.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.74 30.90 104.35 75.12 47.96 22.31 115.00 -31.19%
EPS 9.93 4.35 10.90 9.61 6.47 2.29 9.42 3.58%
DPS 0.00 0.00 11.04 3.03 3.03 0.00 8.08 -
NAPS 1.43 1.43 1.38 1.39 1.37 1.32 1.35 3.92%
Adjusted Per Share Value based on latest NOSH - 227,781
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.22 28.44 94.85 67.83 43.50 20.67 103.28 -30.27%
EPS 9.10 4.00 9.91 8.68 5.87 2.13 8.80 2.26%
DPS 0.00 0.00 10.04 2.74 2.75 0.00 7.26 -
NAPS 1.31 1.3159 1.2544 1.2551 1.2424 1.2227 1.2123 5.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.30 1.36 1.11 1.37 1.11 0.76 0.84 -
P/RPS 1.98 4.40 1.06 1.82 2.31 3.41 0.73 94.84%
P/EPS 13.09 31.26 10.18 14.26 17.16 33.11 8.57 32.73%
EY 7.64 3.20 9.82 7.01 5.83 3.02 11.67 -24.66%
DY 0.00 0.00 9.95 2.21 2.73 0.00 9.62 -
P/NAPS 0.91 0.95 0.80 0.99 0.81 0.58 0.62 29.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 21/04/10 25/02/10 11/11/09 12/08/09 25/05/09 19/02/09 -
Price 1.39 1.37 1.17 1.23 1.54 0.90 0.84 -
P/RPS 2.11 4.43 1.12 1.64 3.21 4.03 0.73 103.30%
P/EPS 14.00 31.49 10.73 12.80 23.80 39.21 8.57 38.83%
EY 7.14 3.18 9.32 7.81 4.20 2.55 11.67 -27.99%
DY 0.00 0.00 9.44 2.46 1.97 0.00 9.62 -
P/NAPS 0.97 0.96 0.85 0.88 1.12 0.68 0.62 34.87%

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