[KONSORT] QoQ TTM 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- -7.22%
YoY- 18.93%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 236,516 250,172 260,368 269,990 265,063 255,227 252,844 -4.35%
PBT 28,905 28,740 28,661 31,098 33,629 33,504 32,312 -7.16%
Tax -7,266 -7,312 -7,342 -7,179 -7,600 -7,966 -7,932 -5.68%
NP 21,639 21,428 21,319 23,919 26,029 25,538 24,380 -7.64%
-
NP to SH 22,647 22,502 22,188 24,453 26,356 25,355 24,133 -4.15%
-
Tax Rate 25.14% 25.44% 25.62% 23.09% 22.60% 23.78% 24.55% -
Total Cost 214,877 228,744 239,049 246,071 239,034 229,689 228,464 -4.00%
-
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 15,915 9,055 9,055 48,157 48,157 48,157 48,157 -52.23%
Div Payout % 70.28% 40.24% 40.81% 196.94% 182.72% 189.93% 199.55% -
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 9.15% 8.57% 8.19% 8.86% 9.82% 10.01% 9.64% -
ROE 7.23% 7.30% 9.80% 7.81% 8.05% 7.93% 10.02% -
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 103.43 107.13 115.01 117.29 110.06 106.22 105.01 -1.00%
EPS 9.90 9.64 9.80 10.62 10.94 10.55 10.02 -0.80%
DPS 6.96 3.88 4.00 20.92 20.00 20.00 20.00 -50.55%
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 93.81 99.23 103.28 107.09 105.14 101.24 100.29 -4.35%
EPS 8.98 8.93 8.80 9.70 10.45 10.06 9.57 -4.15%
DPS 6.31 3.59 3.59 19.10 19.10 19.10 19.10 -52.24%
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 1.07 0.71 0.73 0.86 0.91 1.14 1.39 -16.01%
P/EPS 11.21 7.89 8.57 9.51 9.14 11.47 14.57 -16.04%
EY 8.92 12.68 11.67 10.52 10.94 8.72 6.86 19.15%
DY 6.27 5.10 4.76 20.71 20.00 16.53 13.70 -40.64%
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 1.49 0.84 0.73 0.70 0.99 1.05 1.31 8.97%
P/EPS 15.55 9.34 8.57 7.72 9.96 10.61 13.77 8.45%
EY 6.43 10.71 11.67 12.95 10.04 9.42 7.26 -7.78%
DY 4.52 4.31 4.76 25.51 18.35 17.86 14.49 -54.03%
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