[KONSORT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 37.99%
YoY- 2.79%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 262,172 270,598 303,654 219,316 267,020 242,580 253,756 0.54%
PBT 35,142 55,620 59,554 37,242 36,870 34,236 27,108 4.41%
Tax -5,312 -11,404 -13,980 -8,826 -8,978 -9,644 -7,860 -6.31%
NP 29,830 44,216 45,574 28,416 27,892 24,592 19,248 7.56%
-
NP to SH 29,830 44,216 45,870 29,584 28,782 24,334 18,712 8.07%
-
Tax Rate 15.12% 20.50% 23.47% 23.70% 24.35% 28.17% 29.00% -
Total Cost 232,342 226,382 258,080 190,900 239,128 217,988 234,508 -0.15%
-
Net Worth 219,560 273,695 330,268 313,215 327,286 334,893 324,694 -6.30%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 13,854 - - - -
Div Payout % - - - 46.83% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 219,560 273,695 330,268 313,215 327,286 334,893 324,694 -6.30%
NOSH 252,368 235,944 230,956 228,624 240,652 240,930 240,514 0.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.38% 16.34% 15.01% 12.96% 10.45% 10.14% 7.59% -
ROE 13.59% 16.16% 13.89% 9.45% 8.79% 7.27% 5.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 103.88 114.69 131.48 95.93 110.96 100.68 105.51 -0.25%
EPS 11.82 18.74 19.86 12.94 11.96 10.10 7.78 7.21%
DPS 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
NAPS 0.87 1.16 1.43 1.37 1.36 1.39 1.35 -7.05%
Adjusted Per Share Value based on latest NOSH - 228,674
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 103.99 107.33 120.45 86.99 105.91 96.22 100.65 0.54%
EPS 11.83 17.54 18.19 11.73 11.42 9.65 7.42 8.07%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 0.8709 1.0856 1.31 1.2424 1.2982 1.3284 1.2879 -6.30%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.96 1.28 1.30 1.11 1.00 1.54 0.78 -
P/RPS 0.92 1.12 0.99 1.16 0.90 1.53 0.74 3.69%
P/EPS 8.12 6.83 6.55 8.58 8.36 15.25 10.03 -3.45%
EY 12.31 14.64 15.28 11.66 11.96 6.56 9.97 3.57%
DY 0.00 0.00 0.00 5.46 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 0.91 0.81 0.74 1.11 0.58 11.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 16/08/11 18/08/10 12/08/09 13/08/08 28/08/07 28/08/06 -
Price 1.02 1.14 1.39 1.54 1.09 2.29 0.94 -
P/RPS 0.98 0.99 1.06 1.61 0.98 2.27 0.89 1.61%
P/EPS 8.63 6.08 7.00 11.90 9.11 22.67 12.08 -5.44%
EY 11.59 16.44 14.29 8.40 10.97 4.41 8.28 5.75%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.97 1.12 0.80 1.65 0.70 8.92%

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