[KONSORT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.41%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 157,080 70,051 268,627 200,897 131,086 64,309 258,723 -28.32%
PBT 7,586 330 22,072 21,106 17,571 6,078 32,716 -62.29%
Tax -2,369 -150 -5,499 -3,296 -2,656 -1,510 -6,763 -50.34%
NP 5,217 180 16,573 17,810 14,915 4,568 25,953 -65.71%
-
NP to SH 5,217 180 16,573 17,810 14,915 4,568 25,953 -65.71%
-
Tax Rate 31.23% 45.45% 24.91% 15.62% 15.12% 24.84% 20.67% -
Total Cost 151,863 69,871 252,054 183,087 116,171 59,741 232,770 -24.79%
-
Net Worth 201,623 200,571 196,757 221,994 219,560 209,471 191,805 3.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 25,225 - - - 108,216 -
Div Payout % - - 152.21% - - - 416.97% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 201,623 200,571 196,757 221,994 219,560 209,471 191,805 3.38%
NOSH 252,028 257,142 252,252 252,266 252,368 252,375 236,797 4.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.32% 0.26% 6.17% 8.87% 11.38% 7.10% 10.03% -
ROE 2.59% 0.09% 8.42% 8.02% 6.79% 2.18% 13.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.33 27.24 106.49 79.64 51.94 25.48 109.26 -31.23%
EPS 2.07 0.07 6.57 7.06 5.91 1.81 10.97 -67.13%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 45.70 -
NAPS 0.80 0.78 0.78 0.88 0.87 0.83 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 251,826
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.31 27.79 106.55 79.69 52.00 25.51 102.62 -28.31%
EPS 2.07 0.07 6.57 7.06 5.92 1.81 10.29 -65.70%
DPS 0.00 0.00 10.01 0.00 0.00 0.00 42.92 -
NAPS 0.7997 0.7956 0.7804 0.8805 0.8709 0.8309 0.7608 3.38%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.995 0.945 1.13 0.98 0.96 1.45 1.45 -
P/RPS 1.60 3.47 1.06 1.23 1.85 5.69 1.33 13.12%
P/EPS 48.07 1,350.00 17.20 13.88 16.24 80.11 13.23 136.52%
EY 2.08 0.07 5.81 7.20 6.16 1.25 7.56 -57.73%
DY 0.00 0.00 8.85 0.00 0.00 0.00 31.52 -
P/NAPS 1.24 1.21 1.45 1.11 1.10 1.75 1.79 -21.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/05/13 26/02/13 19/11/12 28/08/12 16/05/12 23/02/12 -
Price 1.17 1.03 0.98 1.02 1.02 1.45 1.45 -
P/RPS 1.88 3.78 0.92 1.28 1.96 5.69 1.33 25.97%
P/EPS 56.52 1,471.43 14.92 14.45 17.26 80.11 13.23 163.51%
EY 1.77 0.07 6.70 6.92 5.79 1.25 7.56 -62.04%
DY 0.00 0.00 10.20 0.00 0.00 0.00 31.52 -
P/NAPS 1.46 1.32 1.26 1.16 1.17 1.75 1.79 -12.71%

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