[KONSORT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.26%
YoY- -8.06%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 227,173 236,516 250,172 260,368 269,990 265,063 255,227 -7.46%
PBT 30,088 28,905 28,740 28,661 31,098 33,629 33,504 -6.91%
Tax -7,608 -7,266 -7,312 -7,342 -7,179 -7,600 -7,966 -3.01%
NP 22,480 21,639 21,428 21,319 23,919 26,029 25,538 -8.14%
-
NP to SH 23,723 22,647 22,502 22,188 24,453 26,356 25,355 -4.33%
-
Tax Rate 25.29% 25.14% 25.44% 25.62% 23.09% 22.60% 23.78% -
Total Cost 204,693 214,877 228,744 239,049 246,071 239,034 229,689 -7.38%
-
Net Worth 316,616 313,284 308,251 226,379 313,060 327,521 319,580 -0.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 15,915 15,915 9,055 9,055 48,157 48,157 48,157 -52.16%
Div Payout % 67.09% 70.28% 40.24% 40.81% 196.94% 182.72% 189.93% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 316,616 313,284 308,251 226,379 313,060 327,521 319,580 -0.61%
NOSH 227,781 228,674 233,524 226,379 230,191 240,824 240,285 -3.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.90% 9.15% 8.57% 8.19% 8.86% 9.82% 10.01% -
ROE 7.49% 7.23% 7.30% 9.80% 7.81% 8.05% 7.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.73 103.43 107.13 115.01 117.29 110.06 106.22 -4.11%
EPS 10.41 9.90 9.64 9.80 10.62 10.94 10.55 -0.88%
DPS 6.99 6.96 3.88 4.00 20.92 20.00 20.00 -50.35%
NAPS 1.39 1.37 1.32 1.00 1.36 1.36 1.33 2.98%
Adjusted Per Share Value based on latest NOSH - 226,379
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.11 93.81 99.23 103.28 107.09 105.14 101.24 -7.46%
EPS 9.41 8.98 8.93 8.80 9.70 10.45 10.06 -4.35%
DPS 6.31 6.31 3.59 3.59 19.10 19.10 19.10 -52.17%
NAPS 1.2559 1.2426 1.2227 0.8979 1.2418 1.2991 1.2676 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 1.11 0.76 0.84 1.01 1.00 1.21 -
P/RPS 1.37 1.07 0.71 0.73 0.86 0.91 1.14 13.02%
P/EPS 13.15 11.21 7.89 8.57 9.51 9.14 11.47 9.53%
EY 7.60 8.92 12.68 11.67 10.52 10.94 8.72 -8.74%
DY 5.10 6.27 5.10 4.76 20.71 20.00 16.53 -54.30%
P/NAPS 0.99 0.81 0.58 0.84 0.74 0.74 0.91 5.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 -
Price 1.23 1.54 0.90 0.84 0.82 1.09 1.12 -
P/RPS 1.23 1.49 0.84 0.73 0.70 0.99 1.05 11.11%
P/EPS 11.81 15.55 9.34 8.57 7.72 9.96 10.61 7.39%
EY 8.47 6.43 10.71 11.67 12.95 10.04 9.42 -6.83%
DY 5.68 4.52 4.31 4.76 25.51 18.35 17.86 -53.37%
P/NAPS 0.88 1.12 0.68 0.84 0.60 0.80 0.84 3.14%

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