[KONSORT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 141.23%
YoY- 8.32%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 258,723 198,304 135,299 70,156 294,410 229,016 151,827 42.52%
PBT 32,716 33,238 27,810 14,576 -18,216 6,989 29,777 6.45%
Tax -6,763 -6,979 -5,702 -3,644 -8,296 -8,775 -6,990 -2.17%
NP 25,953 26,259 22,108 10,932 -26,512 -1,786 22,787 9.03%
-
NP to SH 25,953 26,259 22,108 10,932 -26,512 -1,638 22,935 8.56%
-
Tax Rate 20.67% 21.00% 20.50% 25.00% - 125.55% 23.47% -
Total Cost 232,770 172,045 113,191 59,224 320,922 230,802 129,040 48.02%
-
Net Worth 191,805 276,048 273,695 264,445 253,236 304,529 330,268 -30.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 108,216 - - - 59,167 5,767 - -
Div Payout % 416.97% - - - 0.00% 0.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 191,805 276,048 273,695 264,445 253,236 304,529 330,268 -30.32%
NOSH 236,797 235,938 235,944 236,112 236,669 230,704 230,956 1.67%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.03% 13.24% 16.34% 15.58% -9.01% -0.78% 15.01% -
ROE 13.53% 9.51% 8.08% 4.13% -10.47% -0.54% 6.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 109.26 84.05 57.34 29.71 124.40 99.27 65.74 40.17%
EPS 10.97 11.13 9.37 4.63 -11.14 -0.71 9.93 6.84%
DPS 45.70 0.00 0.00 0.00 25.00 2.50 0.00 -
NAPS 0.81 1.17 1.16 1.12 1.07 1.32 1.43 -31.46%
Adjusted Per Share Value based on latest NOSH - 236,112
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 102.62 78.66 53.67 27.83 116.78 90.84 60.22 42.52%
EPS 10.29 10.42 8.77 4.34 -10.52 -0.65 9.10 8.51%
DPS 42.92 0.00 0.00 0.00 23.47 2.29 0.00 -
NAPS 0.7608 1.095 1.0856 1.0489 1.0045 1.2079 1.31 -30.32%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.45 1.19 1.28 1.33 1.66 1.43 1.30 -
P/RPS 1.33 1.42 2.23 4.48 1.33 1.44 1.98 -23.24%
P/EPS 13.23 10.69 13.66 28.73 -14.82 -201.41 13.09 0.70%
EY 7.56 9.35 7.32 3.48 -6.75 -0.50 7.64 -0.69%
DY 31.52 0.00 0.00 0.00 15.06 1.75 0.00 -
P/NAPS 1.79 1.02 1.10 1.19 1.55 1.08 0.91 56.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 16/08/11 24/05/11 28/02/11 30/11/10 18/08/10 -
Price 1.45 1.45 1.14 1.36 1.40 1.45 1.39 -
P/RPS 1.33 1.73 1.99 4.58 1.13 1.46 2.11 -26.42%
P/EPS 13.23 13.03 12.17 29.37 -12.50 -204.23 14.00 -3.69%
EY 7.56 7.68 8.22 3.40 -8.00 -0.49 7.14 3.87%
DY 31.52 0.00 0.00 0.00 17.86 1.72 0.00 -
P/NAPS 1.79 1.24 0.98 1.21 1.31 1.10 0.97 50.28%

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