[KONSORT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -79.09%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 260,368 204,200 133,510 62,297 252,843 187,053 121,290 66.02%
PBT 28,661 26,246 18,435 6,613 32,311 27,459 17,118 40.78%
Tax -7,342 -6,494 -4,489 -1,552 -7,932 -7,247 -4,822 32.18%
NP 21,319 19,752 13,946 5,061 24,379 20,212 12,296 44.08%
-
NP to SH 22,188 20,399 14,391 5,046 24,132 20,078 12,167 48.99%
-
Tax Rate 25.62% 24.74% 24.35% 23.47% 24.55% 26.39% 28.17% -
Total Cost 239,049 184,448 119,564 57,236 228,464 166,841 108,994 68.40%
-
Net Worth 305,640 313,476 327,286 319,580 344,278 334,633 334,893 -5.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,293 - - - 48,150 - - -
Div Payout % 82.45% - - - 199.53% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 305,640 313,476 327,286 319,580 344,278 334,633 334,893 -5.88%
NOSH 226,400 230,497 240,652 240,285 240,753 240,743 240,930 -4.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.19% 9.67% 10.45% 8.12% 9.64% 10.81% 10.14% -
ROE 7.26% 6.51% 4.40% 1.58% 7.01% 6.00% 3.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.00 88.59 55.48 25.93 105.02 77.70 50.34 73.02%
EPS 9.42 8.85 5.98 2.10 10.02 8.34 5.05 51.24%
DPS 8.08 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.35 1.36 1.36 1.33 1.43 1.39 1.39 -1.91%
Adjusted Per Share Value based on latest NOSH - 240,285
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.28 81.00 52.96 24.71 100.29 74.19 48.11 66.02%
EPS 8.80 8.09 5.71 2.00 9.57 7.96 4.83 48.90%
DPS 7.26 0.00 0.00 0.00 19.10 0.00 0.00 -
NAPS 1.2123 1.2434 1.2982 1.2676 1.3656 1.3273 1.3284 -5.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.84 1.01 1.00 1.21 1.46 1.71 1.54 -
P/RPS 0.73 1.14 1.80 4.67 1.39 2.20 3.06 -61.36%
P/EPS 8.57 11.41 16.72 57.62 14.57 20.50 30.50 -56.93%
EY 11.67 8.76 5.98 1.74 6.87 4.88 3.28 132.16%
DY 9.62 0.00 0.00 0.00 13.70 0.00 0.00 -
P/NAPS 0.62 0.74 0.74 0.91 1.02 1.23 1.11 -32.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 14/11/07 28/08/07 -
Price 0.84 0.82 1.09 1.12 1.38 1.47 2.29 -
P/RPS 0.73 0.93 1.96 4.32 1.31 1.89 4.55 -70.30%
P/EPS 8.57 9.27 18.23 53.33 13.77 17.63 45.35 -66.90%
EY 11.67 10.79 5.49 1.87 7.26 5.67 2.21 201.71%
DY 9.62 0.00 0.00 0.00 14.49 0.00 0.00 -
P/NAPS 0.62 0.60 0.80 0.84 0.97 1.06 1.65 -47.77%

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