[KONSORT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1.17%
YoY- 197.89%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 200,897 131,086 64,309 258,723 198,304 135,299 70,156 101.26%
PBT 21,106 17,571 6,078 32,716 33,238 27,810 14,576 27.90%
Tax -3,296 -2,656 -1,510 -6,763 -6,979 -5,702 -3,644 -6.45%
NP 17,810 14,915 4,568 25,953 26,259 22,108 10,932 38.33%
-
NP to SH 17,810 14,915 4,568 25,953 26,259 22,108 10,932 38.33%
-
Tax Rate 15.62% 15.12% 24.84% 20.67% 21.00% 20.50% 25.00% -
Total Cost 183,087 116,171 59,741 232,770 172,045 113,191 59,224 111.77%
-
Net Worth 221,994 219,560 209,471 191,805 276,048 273,695 264,445 -10.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 108,216 - - - -
Div Payout % - - - 416.97% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 221,994 219,560 209,471 191,805 276,048 273,695 264,445 -10.98%
NOSH 252,266 252,368 252,375 236,797 235,938 235,944 236,112 4.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.87% 11.38% 7.10% 10.03% 13.24% 16.34% 15.58% -
ROE 8.02% 6.79% 2.18% 13.53% 9.51% 8.08% 4.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 79.64 51.94 25.48 109.26 84.05 57.34 29.71 92.62%
EPS 7.06 5.91 1.81 10.97 11.13 9.37 4.63 32.37%
DPS 0.00 0.00 0.00 45.70 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.83 0.81 1.17 1.16 1.12 -14.81%
Adjusted Per Share Value based on latest NOSH - 235,384
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 79.69 52.00 25.51 102.62 78.66 53.67 27.83 101.26%
EPS 7.06 5.92 1.81 10.29 10.42 8.77 4.34 38.19%
DPS 0.00 0.00 0.00 42.92 0.00 0.00 0.00 -
NAPS 0.8805 0.8709 0.8309 0.7608 1.095 1.0856 1.0489 -10.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.98 0.96 1.45 1.45 1.19 1.28 1.33 -
P/RPS 1.23 1.85 5.69 1.33 1.42 2.23 4.48 -57.65%
P/EPS 13.88 16.24 80.11 13.23 10.69 13.66 28.73 -38.34%
EY 7.20 6.16 1.25 7.56 9.35 7.32 3.48 62.15%
DY 0.00 0.00 0.00 31.52 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.75 1.79 1.02 1.10 1.19 -4.52%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 16/05/12 23/02/12 29/11/11 16/08/11 24/05/11 -
Price 1.02 1.02 1.45 1.45 1.45 1.14 1.36 -
P/RPS 1.28 1.96 5.69 1.33 1.73 1.99 4.58 -57.15%
P/EPS 14.45 17.26 80.11 13.23 13.03 12.17 29.37 -37.59%
EY 6.92 5.79 1.25 7.56 7.68 8.22 3.40 60.39%
DY 0.00 0.00 0.00 31.52 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.75 1.79 1.24 0.98 1.21 -2.76%

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