[KONSORT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.84%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 239,135 171,005 109,658 52,101 260,368 204,200 133,510 47.33%
PBT 31,855 27,615 18,621 6,692 28,661 26,246 18,435 43.85%
Tax -8,581 -6,760 -4,413 -1,522 -7,342 -6,494 -4,489 53.84%
NP 23,274 20,855 14,208 5,170 21,319 19,752 13,946 40.56%
-
NP to SH 24,979 21,876 14,792 5,360 22,188 20,399 14,391 44.28%
-
Tax Rate 26.94% 24.48% 23.70% 22.74% 25.62% 24.74% 24.35% -
Total Cost 215,861 150,150 95,450 46,931 239,049 184,448 119,564 48.10%
-
Net Worth 316,253 316,416 313,215 308,251 305,640 313,476 327,286 -2.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,300 6,897 6,927 - 18,293 - - -
Div Payout % 101.29% 31.53% 46.83% - 82.45% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 316,253 316,416 313,215 308,251 305,640 313,476 327,286 -2.25%
NOSH 229,169 227,637 228,624 233,524 226,400 230,497 240,652 -3.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.73% 12.20% 12.96% 9.92% 8.19% 9.67% 10.45% -
ROE 7.90% 6.91% 4.72% 1.74% 7.26% 6.51% 4.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 104.35 75.12 47.96 22.31 115.00 88.59 55.48 52.19%
EPS 10.90 9.61 6.47 2.29 9.42 8.85 5.98 49.05%
DPS 11.04 3.03 3.03 0.00 8.08 0.00 0.00 -
NAPS 1.38 1.39 1.37 1.32 1.35 1.36 1.36 0.97%
Adjusted Per Share Value based on latest NOSH - 233,524
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.85 67.83 43.50 20.67 103.28 81.00 52.96 47.32%
EPS 9.91 8.68 5.87 2.13 8.80 8.09 5.71 44.27%
DPS 10.04 2.74 2.75 0.00 7.26 0.00 0.00 -
NAPS 1.2544 1.2551 1.2424 1.2227 1.2123 1.2434 1.2982 -2.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.11 1.37 1.11 0.76 0.84 1.01 1.00 -
P/RPS 1.06 1.82 2.31 3.41 0.73 1.14 1.80 -29.67%
P/EPS 10.18 14.26 17.16 33.11 8.57 11.41 16.72 -28.09%
EY 9.82 7.01 5.83 3.02 11.67 8.76 5.98 39.06%
DY 9.95 2.21 2.73 0.00 9.62 0.00 0.00 -
P/NAPS 0.80 0.99 0.81 0.58 0.62 0.74 0.74 5.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 -
Price 1.17 1.23 1.54 0.90 0.84 0.82 1.09 -
P/RPS 1.12 1.64 3.21 4.03 0.73 0.93 1.96 -31.06%
P/EPS 10.73 12.80 23.80 39.21 8.57 9.27 18.23 -29.69%
EY 9.32 7.81 4.20 2.55 11.67 10.79 5.49 42.17%
DY 9.44 2.46 1.97 0.00 9.62 0.00 0.00 -
P/NAPS 0.85 0.88 1.12 0.68 0.62 0.60 0.80 4.11%

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