[KONSORT] QoQ 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- 199.61%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 68,130 61,347 57,557 52,101 56,168 70,690 71,213 -2.89%
PBT 4,240 8,994 11,987 6,692 2,415 7,811 11,822 -49.42%
Tax -1,821 -2,347 -2,891 -1,522 -848 -2,005 -2,937 -27.22%
NP 2,419 6,647 9,096 5,170 1,567 5,806 8,885 -57.89%
-
NP to SH 3,103 7,084 9,490 5,360 1,789 6,008 9,345 -51.95%
-
Tax Rate 42.95% 26.10% 24.12% 22.74% 35.11% 25.67% 24.84% -
Total Cost 65,711 54,700 48,461 46,931 54,601 64,884 62,328 3.57%
-
Net Worth 229,671 316,616 313,284 308,251 226,379 313,060 327,521 -21.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 6,928 - 9,055 - - -
Div Payout % - - 73.01% - 506.16% - - -
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 229,671 316,616 313,284 308,251 226,379 313,060 327,521 -21.01%
NOSH 229,671 227,781 228,674 233,524 226,379 230,191 240,824 -3.10%
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 3.55% 10.84% 15.80% 9.92% 2.79% 8.21% 12.48% -
ROE 1.35% 2.24% 3.03% 1.74% 0.79% 1.92% 2.85% -
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 29.66 26.93 25.17 22.31 24.81 30.71 29.57 0.20%
EPS 1.35 3.11 4.15 2.29 0.76 2.59 3.92 -50.77%
DPS 0.00 0.00 3.03 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.39 1.37 1.32 1.00 1.36 1.36 -18.48%
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 27.02 24.33 22.83 20.67 22.28 28.04 28.25 -2.91%
EPS 1.23 2.81 3.76 2.13 0.71 2.38 3.71 -52.00%
DPS 0.00 0.00 2.75 0.00 3.59 0.00 0.00 -
NAPS 0.911 1.2559 1.2426 1.2227 0.8979 1.2418 1.2991 -21.01%
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 3.74 5.09 4.41 3.41 3.39 3.29 3.38 6.96%
P/EPS 82.16 44.05 26.75 33.11 106.29 38.70 25.77 116.16%
EY 1.22 2.27 3.74 3.02 0.94 2.58 3.88 -53.66%
DY 0.00 0.00 2.73 0.00 4.76 0.00 0.00 -
P/NAPS 1.11 0.99 0.81 0.58 0.84 0.74 0.74 30.94%
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 3.94 4.57 6.12 4.03 3.39 2.67 3.69 4.45%
P/EPS 86.60 39.55 37.11 39.21 106.29 31.42 28.09 111.39%
EY 1.15 2.53 2.69 2.55 0.94 3.18 3.56 -52.82%
DY 0.00 0.00 1.97 0.00 4.76 0.00 0.00 -
P/NAPS 1.17 0.88 1.12 0.68 0.84 0.60 0.80 28.75%

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