[KONSORT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.9%
YoY- 32.29%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 294,410 297,146 281,304 258,726 239,135 227,173 236,516 15.67%
PBT -18,216 11,229 43,011 38,558 31,913 30,088 28,905 -
Tax -7,846 -10,596 -11,158 -10,452 -8,581 -7,608 -7,266 5.23%
NP -26,062 633 31,853 28,106 23,332 22,480 21,639 -
-
NP to SH -25,914 1,465 33,122 29,769 25,037 23,723 22,647 -
-
Tax Rate - 94.36% 25.94% 27.11% 26.89% 25.29% 25.14% -
Total Cost 320,472 296,513 249,451 230,620 215,803 204,693 214,877 30.44%
-
Net Worth 255,547 306,581 330,314 331,759 229,671 316,616 313,284 -12.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,860 6,860 15,915 15,915 -
Div Payout % - - - 23.04% 27.40% 67.09% 70.28% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 255,547 306,581 330,314 331,759 229,671 316,616 313,284 -12.66%
NOSH 236,617 232,258 230,989 232,000 229,671 227,781 228,674 2.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -8.85% 0.21% 11.32% 10.86% 9.76% 9.90% 9.15% -
ROE -10.14% 0.48% 10.03% 8.97% 10.90% 7.49% 7.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.42 127.94 121.78 111.52 104.12 99.73 103.43 13.07%
EPS -10.95 0.63 14.34 12.83 10.90 10.41 9.90 -
DPS 0.00 0.00 0.00 3.00 3.00 6.99 6.96 -
NAPS 1.08 1.32 1.43 1.43 1.00 1.39 1.37 -14.62%
Adjusted Per Share Value based on latest NOSH - 232,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.78 117.86 111.58 102.62 94.85 90.11 93.81 15.67%
EPS -10.28 0.58 13.14 11.81 9.93 9.41 8.98 -
DPS 0.00 0.00 0.00 2.72 2.72 6.31 6.31 -
NAPS 1.0136 1.2161 1.3102 1.3159 0.911 1.2559 1.2426 -12.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.66 1.43 1.30 1.36 1.11 1.37 1.11 -
P/RPS 1.33 1.12 1.07 1.22 1.07 1.37 1.07 15.55%
P/EPS -15.16 226.71 9.07 10.60 10.18 13.15 11.21 -
EY -6.60 0.44 11.03 9.43 9.82 7.60 8.92 -
DY 0.00 0.00 0.00 2.21 2.70 5.10 6.27 -
P/NAPS 1.54 1.08 0.91 0.95 1.11 0.99 0.81 53.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 11/11/09 12/08/09 -
Price 1.40 1.45 1.39 1.37 1.17 1.23 1.54 -
P/RPS 1.13 1.13 1.14 1.23 1.12 1.23 1.49 -16.79%
P/EPS -12.78 229.88 9.69 10.68 10.73 11.81 15.55 -
EY -7.82 0.44 10.32 9.37 9.32 8.47 6.43 -
DY 0.00 0.00 0.00 2.19 2.56 5.68 4.52 -
P/NAPS 1.30 1.10 0.97 0.96 1.17 0.88 1.12 10.41%

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