[KONSORT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.26%
YoY- 46.25%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 292,874 294,410 297,146 281,304 258,726 239,135 227,173 18.47%
PBT -16,977 -18,216 11,229 43,011 38,558 31,913 30,088 -
Tax -8,097 -7,846 -10,596 -11,158 -10,452 -8,581 -7,608 4.24%
NP -25,074 -26,062 633 31,853 28,106 23,332 22,480 -
-
NP to SH -25,074 -25,914 1,465 33,122 29,769 25,037 23,723 -
-
Tax Rate - - 94.36% 25.94% 27.11% 26.89% 25.29% -
Total Cost 317,948 320,472 296,513 249,451 230,620 215,803 204,693 34.15%
-
Net Worth 264,445 255,547 306,581 330,314 331,759 229,671 316,616 -11.32%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 6,860 6,860 15,915 -
Div Payout % - - - - 23.04% 27.40% 67.09% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 264,445 255,547 306,581 330,314 331,759 229,671 316,616 -11.32%
NOSH 236,112 236,617 232,258 230,989 232,000 229,671 227,781 2.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -8.56% -8.85% 0.21% 11.32% 10.86% 9.76% 9.90% -
ROE -9.48% -10.14% 0.48% 10.03% 8.97% 10.90% 7.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 124.04 124.42 127.94 121.78 111.52 104.12 99.73 15.66%
EPS -10.62 -10.95 0.63 14.34 12.83 10.90 10.41 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 6.99 -
NAPS 1.12 1.08 1.32 1.43 1.43 1.00 1.39 -13.42%
Adjusted Per Share Value based on latest NOSH - 230,989
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 116.17 116.78 117.86 111.58 102.62 94.85 90.11 18.47%
EPS -9.95 -10.28 0.58 13.14 11.81 9.93 9.41 -
DPS 0.00 0.00 0.00 0.00 2.72 2.72 6.31 -
NAPS 1.0489 1.0136 1.2161 1.3102 1.3159 0.911 1.2559 -11.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.66 1.43 1.30 1.36 1.11 1.37 -
P/RPS 1.07 1.33 1.12 1.07 1.22 1.07 1.37 -15.20%
P/EPS -12.52 -15.16 226.71 9.07 10.60 10.18 13.15 -
EY -7.98 -6.60 0.44 11.03 9.43 9.82 7.60 -
DY 0.00 0.00 0.00 0.00 2.21 2.70 5.10 -
P/NAPS 1.19 1.54 1.08 0.91 0.95 1.11 0.99 13.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 11/11/09 -
Price 1.36 1.40 1.45 1.39 1.37 1.17 1.23 -
P/RPS 1.10 1.13 1.13 1.14 1.23 1.12 1.23 -7.18%
P/EPS -12.81 -12.78 229.88 9.69 10.68 10.73 11.81 -
EY -7.81 -7.82 0.44 10.32 9.37 9.32 8.47 -
DY 0.00 0.00 0.00 0.00 2.19 2.56 5.68 -
P/NAPS 1.21 1.30 1.10 0.97 0.96 1.17 0.88 23.67%

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