[KONSORT] YoY Annualized Quarter 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- -5.5%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 264,405 305,354 228,006 272,266 249,404 255,061 226,016 2.64%
PBT 44,317 9,318 36,820 34,994 36,612 27,713 2,740 58.99%
Tax -9,305 -11,699 -9,013 -8,658 -9,662 -8,688 -1,964 29.58%
NP 35,012 -2,381 27,806 26,336 26,949 19,025 776 88.62%
-
NP to SH 35,012 -2,184 29,168 27,198 26,770 18,869 721 90.94%
-
Tax Rate 21.00% 125.55% 24.48% 24.74% 26.39% 31.35% 71.68% -
Total Cost 229,393 307,735 200,200 245,930 222,454 236,036 225,240 0.30%
-
Net Worth 276,048 304,529 316,416 313,476 334,633 322,511 293,041 -0.99%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 7,690 9,196 - - - - -
Div Payout % - 0.00% 31.53% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 276,048 304,529 316,416 313,476 334,633 322,511 293,041 -0.99%
NOSH 235,938 230,704 227,637 230,497 240,743 240,680 225,416 0.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.24% -0.78% 12.20% 9.67% 10.81% 7.46% 0.34% -
ROE 12.68% -0.72% 9.22% 8.68% 8.00% 5.85% 0.25% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 112.07 132.36 100.16 118.12 103.60 105.98 100.27 1.87%
EPS 14.84 -0.95 12.81 11.80 11.12 7.84 0.32 89.49%
DPS 0.00 3.33 4.04 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.32 1.39 1.36 1.39 1.34 1.30 -1.73%
Adjusted Per Share Value based on latest NOSH - 230,191
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 104.88 121.12 90.44 108.00 98.93 101.17 89.65 2.64%
EPS 13.89 -0.87 11.57 10.79 10.62 7.48 0.29 90.51%
DPS 0.00 3.05 3.65 0.00 0.00 0.00 0.00 -
NAPS 1.095 1.2079 1.2551 1.2434 1.3273 1.2792 1.1624 -0.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.19 1.43 1.37 1.01 1.71 0.75 0.47 -
P/RPS 1.06 1.08 1.37 0.86 1.65 0.71 0.47 14.50%
P/EPS 8.02 -151.06 10.69 8.56 15.38 9.57 146.88 -38.39%
EY 12.47 -0.66 9.35 11.68 6.50 10.45 0.68 62.35%
DY 0.00 2.33 2.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 0.99 0.74 1.23 0.56 0.36 18.94%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 20/11/06 21/11/05 -
Price 1.45 1.45 1.23 0.82 1.47 0.81 0.44 -
P/RPS 1.29 1.10 1.23 0.69 1.42 0.76 0.44 19.62%
P/EPS 9.77 -153.17 9.60 6.95 13.22 10.33 137.50 -35.62%
EY 10.23 -0.65 10.42 14.39 7.56 9.68 0.73 55.24%
DY 0.00 2.30 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.88 0.60 1.06 0.60 0.34 24.05%

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