[KONSORT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -35.71%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 57,557 52,101 56,168 70,690 71,213 62,297 65,790 -8.53%
PBT 11,987 6,692 2,415 7,811 11,822 6,613 4,852 82.85%
Tax -2,891 -1,522 -848 -2,005 -2,937 -1,552 -685 161.38%
NP 9,096 5,170 1,567 5,806 8,885 5,061 4,167 68.35%
-
NP to SH 9,490 5,360 1,789 6,008 9,345 5,046 4,054 76.39%
-
Tax Rate 24.12% 22.74% 35.11% 25.67% 24.84% 23.47% 14.12% -
Total Cost 48,461 46,931 54,601 64,884 62,328 57,236 61,623 -14.81%
-
Net Worth 313,284 308,251 226,379 313,060 327,521 319,580 240,786 19.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,928 - 9,055 - - - 48,157 -72.57%
Div Payout % 73.01% - 506.16% - - - 1,187.90% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 313,284 308,251 226,379 313,060 327,521 319,580 240,786 19.19%
NOSH 228,674 233,524 226,379 230,191 240,824 240,285 240,786 -3.38%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.80% 9.92% 2.79% 8.21% 12.48% 8.12% 6.33% -
ROE 3.03% 1.74% 0.79% 1.92% 2.85% 1.58% 1.68% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.17 22.31 24.81 30.71 29.57 25.93 27.32 -5.32%
EPS 4.15 2.29 0.76 2.59 3.92 2.10 1.68 82.83%
DPS 3.03 0.00 4.00 0.00 0.00 0.00 20.00 -71.61%
NAPS 1.37 1.32 1.00 1.36 1.36 1.33 1.00 23.37%
Adjusted Per Share Value based on latest NOSH - 230,191
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.83 20.67 22.28 28.04 28.25 24.71 26.10 -8.54%
EPS 3.76 2.13 0.71 2.38 3.71 2.00 1.61 76.11%
DPS 2.75 0.00 3.59 0.00 0.00 0.00 19.10 -72.56%
NAPS 1.2426 1.2227 0.8979 1.2418 1.2991 1.2676 0.9551 19.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.11 0.76 0.84 1.01 1.00 1.21 1.46 -
P/RPS 4.41 3.41 3.39 3.29 3.38 4.67 5.34 -11.98%
P/EPS 26.75 33.11 106.29 38.70 25.77 57.62 86.72 -54.37%
EY 3.74 3.02 0.94 2.58 3.88 1.74 1.15 119.66%
DY 2.73 0.00 4.76 0.00 0.00 0.00 13.70 -65.91%
P/NAPS 0.81 0.58 0.84 0.74 0.74 0.91 1.46 -32.50%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 -
Price 1.54 0.90 0.84 0.82 1.09 1.12 1.38 -
P/RPS 6.12 4.03 3.39 2.67 3.69 4.32 5.05 13.68%
P/EPS 37.11 39.21 106.29 31.42 28.09 53.33 81.96 -41.06%
EY 2.69 2.55 0.94 3.18 3.56 1.87 1.22 69.48%
DY 1.97 0.00 4.76 0.00 0.00 0.00 14.49 -73.59%
P/NAPS 1.12 0.68 0.84 0.60 0.80 0.84 1.38 -13.00%

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