[KONSORT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.77%
YoY- -8.06%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 171,005 109,658 52,101 260,368 204,200 133,510 62,297 95.92%
PBT 27,615 18,621 6,692 28,661 26,246 18,435 6,613 159.09%
Tax -6,760 -4,413 -1,522 -7,342 -6,494 -4,489 -1,552 166.46%
NP 20,855 14,208 5,170 21,319 19,752 13,946 5,061 156.80%
-
NP to SH 21,876 14,792 5,360 22,188 20,399 14,391 5,046 165.63%
-
Tax Rate 24.48% 23.70% 22.74% 25.62% 24.74% 24.35% 23.47% -
Total Cost 150,150 95,450 46,931 239,049 184,448 119,564 57,236 90.10%
-
Net Worth 316,416 313,215 308,251 305,640 313,476 327,286 319,580 -0.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,897 6,927 - 18,293 - - - -
Div Payout % 31.53% 46.83% - 82.45% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 316,416 313,215 308,251 305,640 313,476 327,286 319,580 -0.66%
NOSH 227,637 228,624 233,524 226,400 230,497 240,652 240,285 -3.53%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.20% 12.96% 9.92% 8.19% 9.67% 10.45% 8.12% -
ROE 6.91% 4.72% 1.74% 7.26% 6.51% 4.40% 1.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 75.12 47.96 22.31 115.00 88.59 55.48 25.93 103.08%
EPS 9.61 6.47 2.29 9.42 8.85 5.98 2.10 175.38%
DPS 3.03 3.03 0.00 8.08 0.00 0.00 0.00 -
NAPS 1.39 1.37 1.32 1.35 1.36 1.36 1.33 2.98%
Adjusted Per Share Value based on latest NOSH - 226,379
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.83 43.50 20.67 103.28 81.00 52.96 24.71 95.92%
EPS 8.68 5.87 2.13 8.80 8.09 5.71 2.00 165.83%
DPS 2.74 2.75 0.00 7.26 0.00 0.00 0.00 -
NAPS 1.2551 1.2424 1.2227 1.2123 1.2434 1.2982 1.2676 -0.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 1.11 0.76 0.84 1.01 1.00 1.21 -
P/RPS 1.82 2.31 3.41 0.73 1.14 1.80 4.67 -46.61%
P/EPS 14.26 17.16 33.11 8.57 11.41 16.72 57.62 -60.54%
EY 7.01 5.83 3.02 11.67 8.76 5.98 1.74 152.97%
DY 2.21 2.73 0.00 9.62 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.58 0.62 0.74 0.74 0.91 5.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 -
Price 1.23 1.54 0.90 0.84 0.82 1.09 1.12 -
P/RPS 1.64 3.21 4.03 0.73 0.93 1.96 4.32 -47.53%
P/EPS 12.80 23.80 39.21 8.57 9.27 18.23 53.33 -61.34%
EY 7.81 4.20 2.55 11.67 10.79 5.49 1.87 159.11%
DY 2.46 1.97 0.00 9.62 0.00 0.00 0.00 -
P/NAPS 0.88 1.12 0.68 0.62 0.60 0.80 0.84 3.14%

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